AI-powered MadTech & CloudTech platform running programmatic advertising, media monetisation, and domain/cloud-hosting infrastructure through in-house platforms and US subsidiaries.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 12 | 12 | 42 | 85 | 85 | 85 |
| Reserves | 38 | 46 | 54 | 90 | 116 | 105 | 144 | 143 |
| Borrowings | 12 | 14 | 10 | 9 | 17 | 21 | 18 | 88 |
| Other Liabilities | 10 | 12 | 10 | 19 | 22 | 42 | 53 | 104 |
| Total Liabilities | 72 | 84 | 86 | 130 | 198 | 254 | 301 | 421 |
| AssetsFixed Assets | 59 | 56 | 55 | 57 | 93 | 86 | 116 | 199 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 |
| Other Assets | 13 | 27 | 31 | 73 | 100 | 168 | 184 | 221 |
| Total Assets | 72 | 84 | 86 | 130 | 198 | 254 | 301 | 421 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -8 | 49 | -3 | 2 | -15 | 7 | 8 | 60 |
| Cash from Investing | 0 | -49 | 3 | 0 | 1 | -44 | 9 | -71 |
| Cash from Financing | -1 | -1 | -1 | -2 | 18 | 41 | -15 | 7 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -9 | -1 | -1 | 1 | -16 | -34 | 5 | -16 |
| 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 (5.9×) and current (12.5×) 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 29.7% growth and a 6× exit, ₹36 only delivers your return if you pay ₹29. The price is currently baking in 34% growth.
EPS grows 29.7%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 29.7% | 3.70 |
| FY28 | 29.7% | 4.79 |
| FY29 | 29.7% | 6.22 |
| FY30 | 29.7% | 8.07 |
| FY31 | 29.7% | 10.46 |
| FY32 | 17.8% ·fade | 12.33 |
| FY33 | 6.0% ·fade | 13.07 |
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.