Tata Group design-led engineering & digital services firm (est. 1989) for auto, healthcare and media OEMs.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 62 | 62 | 62 | 62 | 62 | 62 | 62 | 62 |
| Reserves | 1.0k | 1.3k | 1.5k | 2.0k | 2.4k | 2.8k | 2.6k | 3.0k |
| Borrowings | 58 | 73 | 138 | 185 | 225 | 192 | 169 | 162 |
| Other Liabilities | 241 | 291 | 430 | 493 | 457 | 533 | 584 | 759 |
| Total Liabilities | 1.4k | 1.7k | 2.2k | 2.8k | 3.2k | 3.6k | 3.5k | 4.0k |
| AssetsFixed Assets | 147 | 170 | 272 | 334 | 396 | 318 | 275 | 259 |
| CWIP | 1 | 7 | 22 | 7 | 2 | 2 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 1.2k | 1.5k | 1.9k | 2.4k | 2.8k | 3.3k | 3.2k | 3.7k |
| Total Assets | 1.4k | 1.7k | 2.2k | 2.8k | 3.2k | 3.6k | 3.5k | 4.0k |
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 (54.1×) and current (38.7×) 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 -6% growth and a 39× exit, ₹4066 only delivers your return if you pay ₹1,199. The price is currently baking in 17% growth.
EPS grows -6%/yr for 5 years, then fades to 6% over 2, exits at 39×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -6.0% | 98.78 |
| FY28 | -6.0% | 92.85 |
| FY29 | -6.0% | 87.28 |
| FY30 | -6.0% | 82.04 |
| FY31 | -6.0% | 77.12 |
| FY32 | 0.0% ·fade | 77.12 |
| FY33 | 6.0% ·fade | 81.75 |
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.