AI-powered IT services, consulting and BPO firm serving 1,282 clients across 65 countries.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1.1k | 1.1k | 1.1k | 1.1k | 1.0k | 2.1k | 2.1k | 2.1k |
| Reserves | 54.2k | 53.8k | 64.3k | 76.6k | 73.5k | 80.3k | 83.5k | 85.9k |
| Borrowings | 9.7k | 10.5k | 17.6k | 17.5k | 16.5k | 19.2k | 16.2k | 20.3k |
| Other Liabilities | 16.0k | 17.2k | 24.3k | 21.8k | 23.6k | 26.4k | 28.8k | 32.6k |
| Total Liabilities | 81.0k | 82.6k | 107.3k | 116.9k | 114.6k | 127.9k | 130.6k | 140.9k |
| AssetsFixed Assets | 22.1k | 23.0k | 38.0k | 44.8k | 43.6k | 45.2k | 46.4k | 51.7k |
| CWIP | 1.9k | 1.9k | 1.6k | 617 | 723 | 196 | 268 | 412 |
| Investments | 20.0k | 18.8k | 26.2k | 33.1k | 33.4k | 43.9k | 42.5k | 46.8k |
| Other Assets | 37.0k | 38.9k | 41.5k | 38.5k | 36.9k | 38.6k | 41.4k | 42.0k |
| Total Assets | 81.0k | 82.6k | 107.3k | 116.9k | 114.6k | 127.9k | 130.6k | 140.9k |
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 (20.7×) and current (14.1×) 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 5.3% growth and a 14× exit, ₹181 only delivers your return if you pay ₹98. The price is currently baking in 18% growth.
EPS grows 5.3%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 5.3% | 13.47 |
| FY28 | 5.3% | 14.18 |
| FY29 | 5.3% | 14.93 |
| FY30 | 5.3% | 15.72 |
| FY31 | 5.3% | 16.56 |
| FY32 | 5.6% ·fade | 17.49 |
| FY33 | 6.0% ·fade | 18.54 |
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.