IT services and e-governance solutions provider building government digital platforms and enterprise software.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 25 |
| Reserves | 68 | 69 | 73 | 82 | 100 | 121 | 132 | 144 |
| Borrowings | 10 | 1 | 0 | 11 | 11 | 43 | 48 | 33 |
| Other Liabilities | 41 | 42 | 37 | 42 | 49 | 66 | 86 | 94 |
| Total Liabilities | 132 | 124 | 123 | 148 | 173 | 243 | 279 | 296 |
| AssetsFixed Assets | 19 | 19 | 22 | 31 | 29 | 54 | 47 | 51 |
| CWIP | 0 | 0 | 0 | 7 | 15 | 7 | 9 | 0 |
| Investments | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
| Other Assets | 112 | 104 | 99 | 109 | 128 | 181 | 223 | 244 |
| Total Assets | 132 | 124 | 123 | 148 | 173 | 243 | 279 | 296 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -7 | 0 | 12 | 8 | 16 | 3 | -3 | 17 |
| Cash from Investing | -5 | -3 | -2 | -7 | -19 | -12 | -19 | -3 |
| Cash from Financing | 8 | 2 | -6 | -8 | 7 | 3 | 27 | -20 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -12 | -2 | 9 | 1 | -5 | -10 | -22 | 13 |
| FCF Margin | — | — | — | — | — | — | — | — |
The Earnings Per Share over the last 12 months.
Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).
Pre-filled with the lower of median (436.7×) and current (66.0×) PE — the conservative anchor.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At 54.7% growth and a 66× exit, ₹186 only delivers your return if you pay ₹857. The price is currently baking in 18% growth.
EPS grows 54.7%/yr for 5 years, then fades to 6% over 2, exits at 66×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 54.7% | 4.36 |
| FY28 | 54.7% | 6.75 |
| FY29 | 54.7% | 10.44 |
| FY30 | 54.7% | 16.15 |
| FY31 | 54.7% | 24.99 |
| FY32 | 30.3% ·fade | 32.57 |
| FY33 | 6.0% ·fade | 34.52 |
Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.
Guides on how to read this kind of business and the numbers that matter.