Price
Market Cap
Sector
Services
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 7 | 7 | 7 |
| Reserves | 17 | 19 | 22 | 26 |
| Borrowings | 2 | 4 | 8 | 8 |
| Other Liabilities | 11 | 15 | 21 | 33 |
| Total Liabilities | 34 | 45 | 58 | 74 |
| AssetsFixed Assets | 4 | 10 | 10 | 10 |
| CWIP | 6 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| Other Assets | 24 | 35 | 49 | 64 |
| Total Assets | 34 | 45 | 58 | 74 |
| Line item | FY24 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | 3 | 2 | 1 |
| Cash from Investing | -3 | -1 | -2 |
| Cash from Financing | 0 | 1 | 3 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | 1 | 1 | 0 |
| 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 (2.9×) and current (2.4×) 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 2× exit, ₹41 only delivers your return if you pay ₹24. The price is currently baking in 21% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 2×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 18.95 |
| FY28 | 10.0% | 20.85 |
| FY29 | 10.0% | 22.93 |
| FY30 | 10.0% | 25.23 |
| FY31 | 10.0% | 27.75 |
| FY32 | 8.0% ·fade | 29.97 |
| FY33 | 6.0% ·fade | 31.77 |
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.