AI-native CPaaS operator delivering SMS, WhatsApp, RCS and voice messaging for 2,500+ enterprises.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 14 | 14 | 13 | 13 | 13 | 13 | 13 |
| Reserves | 687 | 880 | 1.3k | 1.5k | 1.9k | 2.3k | 2.2k | 2.5k |
| Borrowings | 5 | 4 | 54 | 83 | 75 | 64 | 58 | 53 |
| Other Liabilities | 482 | 715 | 987 | 812 | 992 | 1.0k | 1.0k | 1.2k |
| Total Liabilities | 1.2k | 1.6k | 2.4k | 2.4k | 3.0k | 3.3k | 3.4k | 3.7k |
| AssetsFixed Assets | 257 | 257 | 305 | 484 | 700 | 739 | 838 | 761 |
| CWIP | 13 | 6 | 54 | 64 | 104 | 90 | 0 | 50 |
| Investments | 0 | 0 | 0 | 0 | 0 | 120 | 32 | 25 |
| Other Assets | 918 | 1.3k | 2.0k | 1.9k | 2.2k | 2.4k | 2.5k | 2.9k |
| Total Assets | 1.2k | 1.6k | 2.4k | 2.4k | 3.0k | 3.3k | 3.4k | 3.7k |
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 (18.1×) and current (14.5×) 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 4.4% growth and a 15× exit, ₹585 only delivers your return if you pay ₹313. The price is currently baking in 17% growth.
EPS grows 4.4%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 4.4% | 41.96 |
| FY28 | 4.4% | 43.80 |
| FY29 | 4.4% | 45.73 |
| FY30 | 4.4% | 47.74 |
| FY31 | 4.4% | 49.84 |
| FY32 | 5.2% ·fade | 52.44 |
| FY33 | 6.0% ·fade | 55.58 |
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.