Hyderabad-based IT services and BPO company offering Oracle ERP consulting, cloud/RPA/low-code development and finance-and-accounting outsourcing, plus its own Circulus accounts-payable automation product.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 13 |
| Reserves | 45 | 65 | 117 | 143 | 155 | 169 | 179 | 190 |
| Borrowings | 49 | 50 | 51 | 35 | 43 | 35 | 51 | 50 |
| Other Liabilities | 63 | 47 | 66 | 46 | 25 | 31 | 42 | 34 |
| Total Liabilities | 169 | 173 | 248 | 237 | 237 | 249 | 285 | 288 |
| AssetsFixed Assets | 41 | 44 | 110 | 106 | 106 | 135 | 138 | 136 |
| CWIP | 39 | 59 | 10 | 18 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 34 | 36 | 37 | 0 | 0 | 0 |
| Other Assets | 88 | 70 | 94 | 77 | 93 | 114 | 147 | 152 |
| Total Assets | 169 | 173 | 248 | 237 | 237 | 249 | 285 | 288 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | 17 | 19 | 24 | 8 | 2 | 17 | 6 |
| Cash from Investing | — | -66 | -28 | -22 | -13 | -2 | 0 | -7 |
| Cash from Financing | — | 55 | 1 | -1 | -7 | 1 | -9 | 6 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | — | 0 | -9 | 1 | -4 | -1 | 16 | -1 |
| 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 (49.1×) and current (31.8×) 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 7.9% growth and a 32× exit, ₹28 only delivers your return if you pay ₹17. The price is currently baking in 17% growth.
EPS grows 7.9%/yr for 5 years, then fades to 6% over 2, exits at 32×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 7.9% | 0.94 |
| FY28 | 7.9% | 1.01 |
| FY29 | 7.9% | 1.09 |
| FY30 | 7.9% | 1.18 |
| FY31 | 7.9% | 1.27 |
| FY32 | 7.0% ·fade | 1.36 |
| FY33 | 6.0% ·fade | 1.44 |
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.