Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 18 | 24 | 24 | 24 |
| Reserves | 9 | 10 | 22 | 28 | 87 | 91 | 94 |
| Borrowings | -0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 3 | 3 | 4 | 7 | 8 | 9 | 14 |
| Total Liabilities | 16 | 20 | 31 | 52 | 118 | 124 | 132 |
| AssetsFixed Assets | 1 | 2 | 10 | 13 | 17 | 37 | 42 |
| CWIP | 3 | 3 | 5 | 8 | 14 | 0 | 5 |
| Investments | 3 | 5 | 4 | 8 | 54 | 48 | 39 |
| Other Assets | 9 | 10 | 12 | 23 | 34 | 39 | 46 |
| Total Assets | 16 | 20 | 31 | 52 | 118 | 124 | 132 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 5 | 0 | 1 | 13 | -38 | 27 |
| Cash from Investing | -4 | -3 | 1 | -17 | -13 | -24 |
| Cash from Financing | 1 | 2 | -2 | 6 | 53 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 4 | -1 | -0 | 1 | -49 | 8 |
| 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 (4.9×) and current (4.3×) 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 4× exit, ₹32 only delivers your return if you pay ₹21. The price is currently baking in 19% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 8.14 |
| FY28 | 10.0% | 8.95 |
| FY29 | 10.0% | 9.85 |
| FY30 | 10.0% | 10.83 |
| FY31 | 10.0% | 11.92 |
| FY32 | 8.0% ·fade | 12.87 |
| FY33 | 6.0% ·fade | 13.64 |
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.