Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 4 | 5 | 5 | 5 |
| Reserves | 0 | 9 | 34 | 38 | 43 |
| Borrowings | 3 | 2 | 4 | 3 | 9 |
| Other Liabilities | 7 | 6 | 15 | 16 | 52 |
| Total Liabilities | 12 | 21 | 58 | 62 | 109 |
| AssetsFixed Assets | 1 | 2 | 8 | 8 | 13 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 7 |
| Other Assets | 11 | 19 | 50 | 54 | 90 |
| Total Assets | 12 | 21 | 58 | 62 | 109 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | -4 | -9 | 14 |
| Cash from Investing | 3 | -2 | -7 | -16 |
| Cash from Financing | -3 | 5 | 20 | 4 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | 3 | -6 | -16 | 5 |
| 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 (7.8×) and current (3.7×) 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, ₹116 only delivers your return if you pay ₹86. The price is currently baking in 16% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 34.29 |
| FY28 | 10.0% | 37.72 |
| FY29 | 10.0% | 41.49 |
| FY30 | 10.0% | 45.64 |
| FY31 | 10.0% | 50.20 |
| FY32 | 8.0% ·fade | 54.22 |
| FY33 | 6.0% ·fade | 57.47 |
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.