Global IT services firm delivering digital engineering, cloud, data & AI solutions to 170+ clients.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 45 | 45 | 45 | 45 | 45 | 45 | 46 | 45 |
| Reserves | 2.0k | 2.3k | 2.6k | 2.9k | 3.5k | 4.0k | 4.2k | 4.7k |
| Borrowings | 332 | 350 | 335 | 273 | 186 | 125 | 117 | 79 |
| Other Liabilities | 1.2k | 742 | 817 | 872 | 899 | 978 | 1.0k | 1.3k |
| Total Liabilities | 3.6k | 3.4k | 3.8k | 4.1k | 4.6k | 5.2k | 5.4k | 6.1k |
| AssetsFixed Assets | 1.3k | 1.1k | 1.3k | 1.2k | 1.0k | 1.2k | 1.2k | 1.2k |
| CWIP | 11 | 0 | 1 | 0 | 5 | 1 | 6 | 176 |
| Investments | 278 | 517 | 324 | 899 | 1.4k | 1.7k | 1.6k | 1.9k |
| Other Assets | 2.0k | 1.8k | 2.3k | 2.0k | 2.2k | 2.3k | 2.6k | 2.8k |
| Total Assets | 3.6k | 3.4k | 3.8k | 4.1k | 4.6k | 5.2k | 5.4k | 6.1k |
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 (22.6×) and current (13.1×) 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 33.3% growth and a 13× exit, ₹448 only delivers your return if you pay ₹889. The price is currently baking in 18% growth.
EPS grows 33.3%/yr for 5 years, then fades to 6% over 2, exits at 13×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 33.3% | 45.42 |
| FY28 | 33.3% | 60.54 |
| FY29 | 33.3% | 80.70 |
| FY30 | 33.3% | 107.57 |
| FY31 | 33.3% | 143.39 |
| FY32 | 19.6% ·fade | 171.57 |
| FY33 | 6.0% ·fade | 181.86 |
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.