Asset-light B2B mobility platform (WTicabs) providing corporate car rental and employee transportation across India, Dubai and London.
Price
Market Cap
Sector
Services
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 24 | 24 | 24 | 24 |
| Reserves | 22 | 25 | 37 | 125 | 148 | 162 | 178 |
| Borrowings | 7 | 4 | 26 | 27 | 116 | 138 | 147 |
| Other Liabilities | 21 | 28 | 51 | 67 | 92 | 130 | 150 |
| Total Liabilities | 53 | 60 | 118 | 243 | 380 | 454 | 499 |
| AssetsFixed Assets | 11 | 12 | 21 | 23 | 111 | 147 | 148 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 9 | 13 | 13 |
| Other Assets | 42 | 48 | 97 | 220 | 259 | 294 | 338 |
| Total Assets | 53 | 60 | 118 | 243 | 380 | 454 | 499 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 12 | -3 | -8 | 14 | 0 | 52 |
| Cash from Investing | -3 | -2 | -13 | -88 | -28 | -68 |
| Cash from Financing | -4 | -3 | 24 | 83 | 45 | 30 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 9 | -5 | -21 | 3 | -72 | -31 |
| 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 (6.9×) and current (5.7×) 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 6× exit, ₹132 only delivers your return if you pay ₹95. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 25.25 |
| FY28 | 10.0% | 27.77 |
| FY29 | 10.0% | 30.55 |
| FY30 | 10.0% | 33.60 |
| FY31 | 10.0% | 36.96 |
| FY32 | 8.0% ·fade | 39.92 |
| FY33 | 6.0% ·fade | 42.31 |
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.