Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
| Reserves | 87 | 92 | 98 | 104 | 110 | 125 | 128 | 129 |
| Borrowings | 5 | 5 | 5 | 4 | 2 | 5 | 2 | 1 |
| Other Liabilities | 18 | 18 | 20 | 26 | 32 | 31 | 35 | 46 |
| Total Liabilities | 133 | 138 | 146 | 157 | 167 | 184 | 189 | 200 |
| AssetsFixed Assets | 37 | 37 | 31 | 32 | 25 | 28 | 26 | 24 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 96 | 102 | 115 | 125 | 142 | 157 | 163 | 176 |
| Total Assets | 133 | 138 | 146 | 157 | 167 | 184 | 189 | 200 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -8 | 4 | 8 | 3 | 10 | 5 | 0 | 3 |
| Cash from Investing | -11 | -11 | -6 | -1 | -7 | 0 | -6 | 0 |
| Cash from Financing | 20 | 6 | -2 | -2 | -3 | -4 | 7 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -19 | -7 | 3 | 2 | 3 | 5 | -6 | 3 |
| 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 (12.9×) and current (10.9×) 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 -18.9% growth and a 11× exit, ₹19 only delivers your return if you pay ₹3. The price is currently baking in 17% growth.
EPS grows -18.9%/yr for 5 years, then fades to 6% over 2, exits at 11×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -18.9% | 1.44 |
| FY28 | -18.9% | 1.16 |
| FY29 | -18.9% | 0.94 |
| FY30 | -18.9% | 0.77 |
| FY31 | -18.9% | 0.62 |
| FY32 | -6.4% ·fade | 0.58 |
| FY33 | 6.0% ·fade | 0.62 |
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.