Pune-headquartered training, IT-services and staffing company delivering corporate learning, SaaS/technology services and workforce solutions across India, the Middle East and the US.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 10 | 15 | 15 | 15 | 15 |
| Reserves | 7 | 6 | 14 | 86 | 116 | 125 | 147 |
| Borrowings | 14 | 20 | 23 | 18 | 19 | 45 | 52 |
| Other Liabilities | 5 | 7 | 25 | 19 | 30 | 36 | 30 |
| Total Liabilities | 27 | 35 | 73 | 138 | 180 | 221 | 243 |
| AssetsFixed Assets | 2 | 2 | 13 | 19 | 24 | 23 | 25 |
| CWIP | 9 | 13 | 9 | 22 | 29 | 35 | 40 |
| Investments | 0 | 0 | 1 | 14 | 8 | 10 | 13 |
| Other Assets | 16 | 19 | 50 | 83 | 119 | 153 | 164 |
| Total Assets | 27 | 35 | 73 | 138 | 180 | 221 | 243 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 0 | 20 | -11 | 13 | -9 |
| Cash from Investing | -1 | -5 | -19 | -34 | -9 | -24 |
| Cash from Financing | 0 | 5 | 6 | 47 | -1 | 30 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -3 | -5 | 6 | -32 | -3 | -27 |
| 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 (10.0×) and current (10.1×) 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 10% growth and a 10× exit, ₹410 only delivers your return if you pay ₹282. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 10×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 44.79 |
| FY28 | 10.0% | 49.27 |
| FY29 | 10.0% | 54.20 |
| FY30 | 10.0% | 59.62 |
| FY31 | 10.0% | 65.58 |
| FY32 | 8.0% ·fade | 70.83 |
| FY33 | 6.0% ·fade | 75.08 |
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.