India-wide HR outsourcing and staffing firm (brand White Force) offering temporary/contract staffing, recruitment (RPO), payroll processing and facility management.
Price
Market Cap
Sector
Services
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 8 | 12 | 12 |
| Reserves | 0 | 2 | 7 | 4 | 26 | 30 |
| Borrowings | 4 | 7 | 11 | 15 | 8 | 7 |
| Other Liabilities | 4 | 6 | 11 | 13 | 9 | 12 |
| Total Liabilities | 9 | 14 | 28 | 40 | 55 | 61 |
| AssetsFixed Assets | 0 | 0 | 2 | 3 | 3 | 4 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 1 | 5 |
| Other Assets | 8 | 14 | 26 | 36 | 50 | 52 |
| Total Assets | 9 | 14 | 28 | 40 | 55 | 61 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -1 | -2 | -2 | -14 |
| Cash from Investing | -1 | -1 | -2 | 0 | -1 |
| Cash from Financing | 1 | 2 | 4 | 2 | 15 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 0 | -2 | -4 | -3 | -15 |
| 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 (2.7×) and current (3.4×) 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 3× exit, ₹42 only delivers your return if you pay ₹25. The price is currently baking in 20% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 3×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 13.45 |
| FY28 | 10.0% | 14.80 |
| FY29 | 10.0% | 16.28 |
| FY30 | 10.0% | 17.91 |
| FY31 | 10.0% | 19.70 |
| FY32 | 8.0% ·fade | 21.27 |
| FY33 | 6.0% ·fade | 22.55 |
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.