Price
Market Cap
Sector
Services
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 24 | 24 | 24 |
| Reserves | 3 | 13 | 55 | 149 | 162 | 169 |
| Borrowings | 31 | 83 | 161 | 159 | 180 | 220 |
| Other Liabilities | 29 | 20 | 19 | 28 | 36 | 34 |
| Total Liabilities | 64 | 116 | 236 | 360 | 402 | 447 |
| AssetsFixed Assets | 17 | 53 | 124 | 153 | 204 | 190 |
| CWIP | 0 | 0 | 0 | 20 | 13 | 19 |
| Investments | 0 | 0 | 19 | 18 | 18 | 30 |
| Other Assets | 46 | 64 | 93 | 169 | 167 | 208 |
| Total Assets | 64 | 116 | 236 | 360 | 402 | 447 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -5 | 17 | 48 | 63 | 59 |
| Cash from Investing | -25 | -46 | -131 | -110 | -126 |
| Cash from Financing | 30 | 32 | 87 | 80 | 44 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -25 | -32 | -63 | -47 | -55 |
| 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 (15.8×) and current (21.6×) 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 16× exit, ₹390 only delivers your return if you pay ₹200. The price is currently baking in 24% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 16×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 19.86 |
| FY28 | 10.0% | 21.84 |
| FY29 | 10.0% | 24.02 |
| FY30 | 10.0% | 26.43 |
| FY31 | 10.0% | 29.07 |
| FY32 | 8.0% ·fade | 31.40 |
| FY33 | 6.0% ·fade | 33.28 |
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.