Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 0 | 5 | 7 | 7 |
| Reserves | 0 | 1 | 2 | 5 | 17 | 57 | 64 |
| Borrowings | 0 | 0 | 2 | 2 | 0 | 0 | 0 |
| Other Liabilities | 0 | 1 | 4 | 3 | 7 | 9 | 13 |
| Total Liabilities | 1 | 2 | 7 | 9 | 29 | 73 | 85 |
| AssetsFixed Assets | 0 | 0 | 0 | 0 | 3 | 3 | 6 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 6 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 1 | 2 | 7 | 9 | 26 | 70 | 73 |
| Total Assets | 1 | 2 | 7 | 9 | 29 | 73 | 85 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | 1 | 0 | -1 | -2 | 9 |
| Cash from Investing | — | 0 | 0 | 0 | -3 | -38 |
| Cash from Financing | — | 0 | 2 | 0 | 7 | 35 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | — | 1 | 0 | -1 | -5 | -2 |
| 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 (13.8×) and current (19.9×) 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 14× exit, ₹623 only delivers your return if you pay ₹304. The price is currently baking in 25% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 34.42 |
| FY28 | 10.0% | 37.86 |
| FY29 | 10.0% | 41.65 |
| FY30 | 10.0% | 45.81 |
| FY31 | 10.0% | 50.39 |
| FY32 | 8.0% ·fade | 54.42 |
| FY33 | 6.0% ·fade | 57.69 |
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.