India's largest staffing firm — temp workforce, degree apprenticeships, HR-tech, compliance & upskilling.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
| Reserves | 555 | 635 | 676 | 791 | 781 | 890 | 943 | 1.0k |
| Borrowings | 124 | 23 | 60 | 100 | 105 | 118 | 128 | 116 |
| Other Liabilities | 559 | 636 | 785 | 856 | 1.0k | 1.1k | 1.2k | 1.6k |
| Total Liabilities | 1.3k | 1.3k | 1.5k | 1.8k | 1.9k | 2.1k | 2.3k | 2.8k |
| AssetsFixed Assets | 265 | 255 | 262 | 303 | 293 | 311 | 336 | 353 |
| CWIP | 11 | 15 | 18 | 17 | 11 | 34 | 0 | 0 |
| Investments | 25 | 70 | 53 | 194 | 3 | 76 | 88 | 203 |
| Other Assets | 954 | 971 | 1.2k | 1.3k | 1.6k | 1.7k | 1.9k | 2.2k |
| Total Assets | 1.3k | 1.3k | 1.5k | 1.8k | 1.9k | 2.1k | 2.3k | 2.8k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -12 | 10 | 303 | -6 | 126 | 118 | 104 | 302 |
| Cash from Investing | 2 | -47 | -12 | -88 | -123 | 41 | -147 | -175 |
| Cash from Financing | -6 | 0 | -44 | -13 | -24 | -151 | -35 | -42 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -24 | -6 | 294 | -20 | 107 | 97 | 74 | 272 |
| 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 (38.2×) and current (17.1×) 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 8% growth and a 17× exit, ₹1429 only delivers your return if you pay ₹887. The price is currently baking in 18% growth.
EPS grows 8%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 8.0% | 89.97 |
| FY28 | 8.0% | 97.17 |
| FY29 | 8.0% | 104.95 |
| FY30 | 8.0% | 113.34 |
| FY31 | 8.0% | 122.41 |
| FY32 | 7.0% ·fade | 130.98 |
| FY33 | 6.0% ·fade | 138.84 |
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.