Global IT modernization & engineering firm (International Services) plus an India-focused reselling/managed-services arm, SITL.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 14 | 28 | 28 | 28 | 28 |
| Reserves | 659 | 895 | 1.1k | 1.3k | 1.4k | 1.7k | 1.7k | 1.9k |
| Borrowings | 86 | 185 | 159 | 590 | 765 | 516 | 739 | 723 |
| Other Liabilities | 861 | 856 | 1.3k | 2.5k | 2.9k | 2.4k | 2.1k | 2.4k |
| Total Liabilities | 1.6k | 1.9k | 2.6k | 4.4k | 5.1k | 4.7k | 4.6k | 5.0k |
| AssetsFixed Assets | 298 | 324 | 427 | 1.7k | 1.7k | 1.6k | 1.8k | 1.8k |
| CWIP | 0 | 0 | 0 | 1 | 0 | 26 | 0 | 74 |
| Investments | 14 | 76 | 159 | 220 | 245 | 249 | 72 | 186 |
| Other Assets | 1.3k | 1.5k | 2.0k | 2.4k | 3.1k | 2.8k | 2.7k | 2.9k |
| Total Assets | 1.6k | 1.9k | 2.6k | 4.4k | 5.1k | 4.7k | 4.6k | 5.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -6 | 369 | 443 | 450 | 268 | 281 | 644 | 538 |
| Cash from Investing | 12 | 139 | -112 | -87 | -771 | -53 | -437 | -209 |
| Cash from Financing | -166 | -310 | -62 | -271 | 187 | -108 | -433 | -266 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -14 | 360 | 441 | 441 | 227 | 281 | 577 | 425 |
| 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 (30.5×) and current (18.0×) 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 0.7% growth and a 18× exit, ₹297 only delivers your return if you pay ₹127. The price is currently baking in 18% growth.
EPS grows 0.7%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 0.7% | 16.68 |
| FY28 | 0.7% | 16.79 |
| FY29 | 0.7% | 16.91 |
| FY30 | 0.7% | 17.03 |
| FY31 | 0.7% | 17.15 |
| FY32 | 3.4% ·fade | 17.72 |
| FY33 | 6.0% ·fade | 18.79 |
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.