Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 3 | 3 | 15 | 15 | 15 | 15 | 15 |
| Reserves | 4 | 8 | 15 | 47 | 64 | 88 | 106 | 121 |
| Borrowings | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Other Liabilities | 3 | 5 | 5 | 7 | 8 | 10 | 16 | 15 |
| Total Liabilities | 7 | 15 | 22 | 69 | 86 | 112 | 137 | 150 |
| AssetsFixed Assets | 1 | 1 | 2 | 3 | 4 | 5 | 5 | 5 |
| CWIP | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
| Investments | 4 | 10 | 11 | 15 | 57 | 60 | 64 | 103 |
| Other Assets | 2 | 4 | 9 | 50 | 24 | 47 | 67 | 43 |
| Total Assets | 7 | 15 | 22 | 69 | 86 | 112 | 137 | 150 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 4 | 7 | 3 | 5 | 9 | 12 | 34 |
| Cash from Investing | -3 | -6 | -1 | -7 | -40 | 2 | -41 |
| Cash from Financing | -1 | 0 | 1 | 32 | 0 | 1 | 3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | 7 | 2 | 2 | 7 | 12 | 33 |
| 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 (6.2×) 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 6× exit, ₹234 only delivers your return if you pay ₹158. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 41.69 |
| FY28 | 10.0% | 45.86 |
| FY29 | 10.0% | 50.44 |
| FY30 | 10.0% | 55.49 |
| FY31 | 10.0% | 61.04 |
| FY32 | 8.0% ·fade | 65.92 |
| FY33 | 6.0% ·fade | 69.88 |
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.