Mahindra Group's global IT services and consulting firm, ~150,000 staff across 90+ countries.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 436 | 437 | 439 | 440 | 441 | 442 | 443 | 443 |
| Reserves | 21.4k | 24.4k | 26.4k | 27.5k | 26.2k | 26.9k | 27.1k | 29.2k |
| Borrowings | 3.7k | 2.9k | 2.6k | 2.7k | 2.5k | 2.0k | 2.0k | 2.2k |
| Other Liabilities | 11.8k | 11.8k | 14.9k | 15.2k | 13.9k | 14.9k | 16.4k | 17.4k |
| Total Liabilities | 37.3k | 39.6k | 44.4k | 45.8k | 43.1k | 44.3k | 45.8k | 49.2k |
| AssetsFixed Assets | 8.9k | 9.0k | 14.8k | 14.9k | 13.9k | 14.0k | 14.3k | 14.9k |
| CWIP | 50 | 118 | 165 | 120 | 133 | 21 | 23 | 27 |
| Investments | 5.8k | 10.2k | 4.9k | 3.4k | 3.2k | 3.2k | 3.1k | 3.4k |
| Other Assets | 22.5k | 20.2k | 24.6k | 27.4k | 25.9k | 27.1k | 28.5k | 30.9k |
| Total Assets | 37.3k | 39.6k | 44.4k | 45.8k | 43.1k | 44.3k | 45.8k | 49.2k |
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 (34.6×) and current (26.9×) 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 -0.4% growth and a 27× exit, ₹1410 only delivers your return if you pay ₹568. The price is currently baking in 17% growth.
EPS grows -0.4%/yr for 5 years, then fades to 6% over 2, exits at 27×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -0.4% | 52.20 |
| FY28 | -0.4% | 51.99 |
| FY29 | -0.4% | 51.78 |
| FY30 | -0.4% | 51.58 |
| FY31 | -0.4% | 51.37 |
| FY32 | 2.8% ·fade | 52.81 |
| FY33 | 6.0% ·fade | 55.98 |
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.