India's largest e-commerce enablement SaaS platform: multi-channel order & warehouse management (Uniware), logistics automation (Shipway) and AI marketing automation (Convertway) for online brands and retailers.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 10 | 11 | 11 |
| Reserves | 63 | 60 | 166 | 182 |
| Borrowings | 8 | 8 | 10 | 9 |
| Other Liabilities | 33 | 150 | 65 | 68 |
| Total Liabilities | 109 | 228 | 253 | 271 |
| AssetsFixed Assets | 8 | 161 | 168 | 164 |
| CWIP | 0 | 6 | 0 | 0 |
| Investments | 6 | 4 | 24 | 31 |
| Other Assets | 95 | 57 | 61 | 75 |
| Total Assets | 109 | 228 | 253 | 271 |
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 (71.1×) and current (48.2×) 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 16.1% growth and a 48× exit, ₹90 only delivers your return if you pay ₹83. The price is currently baking in 18% growth.
EPS grows 16.1%/yr for 5 years, then fades to 6% over 2, exits at 48×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 16.1% | 2.16 |
| FY28 | 16.1% | 2.51 |
| FY29 | 16.1% | 2.91 |
| FY30 | 16.1% | 3.38 |
| FY31 | 16.1% | 3.92 |
| FY32 | 11.1% ·fade | 4.36 |
| FY33 | 6.0% ·fade | 4.62 |
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.