PAN-India integrated facility management (IFM) and business support services (BSS) platform.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 53 | 53 | 53 | 53 | 67 | 67 | 67 | 67 |
| Reserves | 196 | 232 | 288 | 328 | 773 | 891 | 942 | 985 |
| Borrowings | 90 | 16 | 71 | 220 | 105 | 102 | 51 | 45 |
| Other Liabilities | 272 | 276 | 452 | 600 | 578 | 517 | 531 | 543 |
| Total Liabilities | 611 | 577 | 864 | 1.2k | 1.5k | 1.6k | 1.6k | 1.6k |
| AssetsFixed Assets | 85 | 75 | 204 | 359 | 357 | 357 | 349 | 342 |
| CWIP | 0 | 0 | 4 | 0 | 11 | 1 | 0 | 0 |
| Investments | 2 | 4 | 0 | 4 | 6 | 43 | 53 | 78 |
| Other Assets | 524 | 498 | 655 | 838 | 1.1k | 1.2k | 1.2k | 1.2k |
| Total Assets | 611 | 577 | 864 | 1.2k | 1.5k | 1.6k | 1.6k | 1.6k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 5 | 128 | 31 | 115 | 103 | 51 | 144 |
| Cash from Investing | -55 | -17 | -47 | -153 | -356 | 19 | 22 |
| Cash from Financing | 56 | -85 | 29 | 96 | 223 | -35 | -76 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -8 | 125 | 18 | 64 | 66 | 38 | 125 |
| 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 (15.9×) and current (14.1×) 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 33.7% growth and a 14× exit, ₹181 only delivers your return if you pay ₹366. The price is currently baking in 18% growth.
EPS grows 33.7%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 33.7% | 17.11 |
| FY28 | 33.7% | 22.88 |
| FY29 | 33.7% | 30.59 |
| FY30 | 33.7% | 40.90 |
| FY31 | 33.7% | 54.68 |
| FY32 | 19.9% ·fade | 65.54 |
| FY33 | 6.0% ·fade | 69.47 |
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.