Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 |
| Reserves | 5 | 8 | 12 | 18 | 57 | 61 | 65 | 65 |
| Borrowings | 13 | 12 | 14 | 22 | 20 | 34 | 31 | 33 |
| Other Liabilities | 8 | 11 | 10 | 8 | 6 | 10 | 9 | 14 |
| Total Liabilities | 33 | 38 | 43 | 56 | 92 | 114 | 114 | 121 |
| AssetsFixed Assets | 12 | 12 | 13 | 9 | 11 | 17 | 23 | 26 |
| CWIP | 0 | 0 | 1 | 4 | 4 | 7 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 21 | 26 | 29 | 43 | 77 | 90 | 90 | 95 |
| Total Assets | 33 | 38 | 43 | 56 | 92 | 114 | 114 | 121 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 3 | 6 | -1 | -23 | -1 | 9 |
| Cash from Investing | -2 | -3 | -5 | -4 | -6 | -11 | -6 |
| Cash from Financing | 2 | -2 | -2 | 5 | 31 | 11 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -1 | 1 | 3 | -4 | -29 | -12 | 3 |
| 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 (7.3×) and current (8.5×) 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 7× exit, ₹74 only delivers your return if you pay ₹42. The price is currently baking in 22% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 9.56 |
| FY28 | 10.0% | 10.51 |
| FY29 | 10.0% | 11.57 |
| FY30 | 10.0% | 12.72 |
| FY31 | 10.0% | 14.00 |
| FY32 | 8.0% ·fade | 15.11 |
| FY33 | 6.0% ·fade | 16.02 |
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.