Price
Market Cap
Sector
Services
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 14 | 15 | 15 | 15 |
| Reserves | 28 | 98 | 202 | 240 | 288 |
| Borrowings | 34 | 13 | 61 | 81 | 117 |
| Other Liabilities | 16 | 25 | 19 | 27 | 61 |
| Total Liabilities | 81 | 150 | 297 | 363 | 481 |
| AssetsFixed Assets | 7 | 4 | 41 | 63 | 99 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 4 | 4 | 4 |
| Other Assets | 74 | 145 | 252 | 296 | 378 |
| Total Assets | 81 | 150 | 297 | 363 | 481 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | -6 | -39 | -52 | 21 |
| Cash from Investing | -5 | 5 | -4 | -62 |
| Cash from Financing | 12 | 35 | 55 | 42 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | -6 | -34 | -52 | -40 |
| 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 (10.1×) and current (4.3×) 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 10% growth and a 4× exit, ₹338 only delivers your return if you pay ₹216. The price is currently baking in 19% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 85.70 |
| FY28 | 10.0% | 94.27 |
| FY29 | 10.0% | 103.70 |
| FY30 | 10.0% | 114.07 |
| FY31 | 10.0% | 125.47 |
| FY32 | 8.0% ·fade | 135.51 |
| FY33 | 6.0% ·fade | 143.64 |
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.