Skip to content
Company Terminals IPO Intel Calculators Gold Desk Research Services Roadmap Pricing Get started →
The $13 Billion Machine: Inside the Macro-Economics of the 2026 FIFA World CupAlibaba share price is up 16% today. what next for Baba stock?IPO Allotment status check online by PAN number 2025UnitedHealth (UNH Stock): You should stay away from itQ4 results live updates: Adani Group companies in focusThe $13 Billion Machine: Inside the Macro-Economics of the 2026 FIFA World CupAlibaba share price is up 16% today. what next for Baba stock?IPO Allotment status check online by PAN number 2025UnitedHealth (UNH Stock): You should stay away from itQ4 results live updates: Adani Group companies in focus

ESDS Software Solution

ESDS · IT - Software · INE0DRI01029

Analyst mean 0.00 · 0 analysts · 0% bullish
₹1,724.85
Close 2026-09-22 · Extreme risk
Price
₹1,724.85
Mkt cap
₹19,967 cr
P/E (TTM)
346.2xearnings near zero or one-off depressed
Book value
₹47.0
Op margin
28.4%
Net margin
15.4%
Consolidatedstandalone figures are read separately and never mixed into these tables

What's newsince the last filing we processed

Credit rating 9 Jul 2025 Open
Announcement 22 Sep - Pursuant to Regulation 30 of the SEBI (LODR) Regulations, 2015, this is to inform you that a conference call with the Investors and Analysts is … Open

Read from the offer document

This company listed within the last twelve months, so its prospectus is still the primary source. The figures below were extracted from the DRHP and RHP before listing and scored then, and they are shown here as they stand in the IPO record rather than restated.

71/100 70% coverage
₹429 Mainboard
₹720 cr
+76.5%

What the score is made of

Score components
Issue structure70
Financial quality73.1
Valuation vs peers55
Underwriter quality60
Governance forensics76

Flagged in the offer document

Each flag is a fact read in the filing, shown with the context that makes it meaningful.

  • Spochub Transaction with OFAC Sanctioned and Blocked Russian Entity flagged
  • Outstanding Civil Suit by Former Employee Seeking 1% Equity Shares or Alternative Compensation flagged
  • Preponderance of Standalone Operating Debt Guaranteed Personally by Promoters noted
  • Loss-Making International Subsidiary and Recoverability Exposure of Unsecured Loans noted
  • Systematic Delays in TDS Deposits and GST Filings Leading to Compounding Charges noted

What the issue was raised for

Stated objects, as worded in the offer document. Deployment against them is tracked separately.

  • Source: p. 131, 132 · Purpose: Purchase and installation of cloud computing and other equipment and infrastructure for our Relevant Data Centres · Amount cr: 576
  • Source: p. 131, 132 · Purpose: General corporate purposes

What the company said

Claims made in the offer document, to be read against what the company has reported since.

  • ESDS's proprietary and patented vertical auto-scaling cloud technology ('SWARAJ Cloud') allows it to offer a highly disruptive 'pay-per-consumption' model, ensuring superior resource efficiency and customer retention.

Lock-in

  • Period: three years · Source: p. 128 · Category: Minimum Promoters' Contribution · Pct of total: 20
  • Period: one year · Source: p. 128 · Category: Promoters' shareholding in excess of 20%
  • Period: six months · Source: p. 128 · Category: Entire pre-Issue Equity Share capital of our Company (other than the Promoters' Contribution and Promoters' One Year Lock-in)
  • Period: 90 days · Source: p. 128 · Category: Anchor Investors (50% of allotment)
  • Period: 30 days · Source: p. 128 · Category: Anchor Investors (remaining 50% of allotment)

The business

What it does

Deep

Incorporated in 2005 and headquartered in Nashik, Maharashtra, ESDS Software Solution Limited is a leading provider of digital infrastructure solutions in India. The company operates five Data Centres across major cities including Nashik, Bengaluru, Mohali, Noida, and Airoli (Navi Mumbai), and is in the process of developing new facilities in Kolkata and Sahibabad. ESDS offers a comprehensive, integrated service portfolio organized into three main lines: Infrastructure as a Service (IaaS), which includes public, private, hybrid, and community cloud hosting alongside colocation services; Managed Services, covering 24/7 IT operations, security (SECaaS), database administration (including SAP HANA), and disaster recovery (DRaaS); and Software as a Service (SaaS), featuring its proprietary 'eMagic' DC management suite, 'VTMscan' vulnerability scanner, and e-governance solutions like 'IPeG'. Additionally, in November 2025, the company launched a fully managed GPU-as-a-Service (GPUaaS) to cater to high-performance AI/ML and Large Language Model (LLM) workloads. Utilizing an asset-light model where it owns high-value computing hardware rather than physical real estate, ESDS serves a diversified base of 2,501 clients as of Fiscal 2026 across BFSI, Government, and Enterprises. In Fiscal 2026, the company generated ₹472.21 crore in revenue from operations, with a profit after tax of ₹120.82 crore.

Moat

ESDS's core competitive moat is its patented 'SWARAJ Cloud' vertical auto-scaling technology (formerly eNLight Cloud), being the only player in India to hold patents for this technology (granted in the US in November 2015 and in India in June/November 2022). This technology automatically adjusts computing resources (RAM, CPU) in real time based on workload, enabling an efficient 'pay-per-consumption' pricing model. This is complemented by its status as one of only two players in India offering the full spectrum of GPUaaS, cloud, managed services, DC infrastructure, and software solutions, being the largest by revenue in FY26.

Short

ESDS Software Solution Limited is an Indian provider of AI-enabled cloud, managed services, Data Centre infrastructure, and software solutions. The company offers a comprehensive platform spanning Infrastructure as a Service (IaaS), managed services, and Software as a Service (SaaS) to BFSI, government, and enterprise clients.

Source: p. 142, 239, 244

Revenue segments

Where the revenue came from, as the document splits it.

Pct
Infrastructure as a Service (IaaS)43.9%
Managed Services41.2%
Software as a Service (SaaS)14.9%
The numbers behind it
NamePctSource
Infrastructure as a Service (IaaS)43.88p. 26, 242
Managed Services41.21p. 27, 242
Software as a Service (SaaS)14.91p. 26, 242
The industry

Summary

India's digital economy expansion and initiatives like 'Digital India' are driving rapid adoption of cloud and data centre infrastructure. According to the Nexdigm Report, the Indian managed services market reached ₹1,757.17 crore (₹17,571.70 million) in Fiscal 2026 and is projected to expand at a CAGR of 23.15% to reach ₹11,490.50 crore (₹1,14,905 million) by Fiscal 2030, driven heavily by managed security services (59% share in Fiscal 2026). Simultaneously, India's cloud GPU market (GPUaaS) is scaling aggressively from USD 67.31 million in Fiscal 2025 to a projected USD 513.67 million by Fiscal 2030 at a CAGR of 50.15%, propelled by generative AI workloads, IT/SaaS deep integration, and local data residency regulations.

Growth rate

23.15% CAGR (Fiscal 2026 to Fiscal 2030) for the Indian Managed Services Market, and 50.15% CAGR (Fiscal 2025 to Fiscal 2030P) for the Indian Cloud GPU Market.

Market size

₹1,757.17 crore for the Indian Managed Services Market in Fiscal 2026, and USD 67.31 million for the Indian Cloud GPU (GPUaaS) Market in Fiscal 2025.

Sector slug: cloud-and-data-centre-infrastructure

Source: p. 18, 195, 204

Peers named in the document

The comparable set the company chose, which is itself a disclosure.

-819.78
-0.95
E2E Networks Limited
51.41
p. 146, 215

The numbers as filed

Financials

As presented in the offer document. Post-listing figures are in the statements above.

Revenue crPat cr
28713.6
FY24
36155.6
FY25
472121
FY26
The questions worth asking

Written before listing, answered from the document itself.

How does ESDS plan to utilize the ₹576.00 crore allocation from the Fresh Issue, and will it translate to immediate capacity scaling?

ESDS will utilize the ₹576.00 crore primarily to scale its core computing hardware. The plan includes procuring 80 Cloud Node servers from Orient Technologies (₹96.00 crore), 20 high-specification GPU Cloud servers (₹170.00 crore), and enterprise storage devices (₹44.28 crore). These investments will scale GPU compute performance from 81 to 2,481 Teraflops and raw storage by 11,500 TB by FY 2028, directly supporting high-performance GenAI/ML workloads.

p. 132, 133, 134

What are the key customer concentrations and dependencies, and how have recent geopolitical developments impacted them?

Customer concentration is highly material, with the top customer contributing 15.93% and the top 10 contributing 45.36% of Fiscal 2026 consolidated revenues. Geopolitically, the Russian BFSI customer contributed 20.15% (₹72.81 crore) of revenues in Fiscal 2025. Due to US OFAC/EEA sanctions implemented in response to the Russia-Ukraine war, revenues from this client plummeted by 81.81% to ₹13.24 crore in FY26, highlighting the high vulnerability of international revenues to geopolitical sanctions.

p. 27, 28, 242

What drove the exceptional net profit surge to ₹120.82 crore in Fiscal 2026, and is it sustainable?

Consolidated PAT grew from ₹13.61 crore in FY24 to ₹120.82 crore in FY26 (a massive CAGR of 244.42%). This was driven by a 64.81% scale-up in operations, but primarily by exceptional operating leverage. Fixed data centre costs were absorbed as occupancy surged, and the share of high-margin Managed Services and SaaS revenue rose. However, sustainability is dependent on maintaining high utilization rates of the newly acquired GPU fleets and amortizing the ₹1,176.64 crore advance from the foreign enterprise customer.

p. 79, 81, 242

What are the most material hidden regulatory and litigation risks that prospective public investors must evaluate?

The most critical hidden risks are: (i) secondary US sanction exposure under CAATSA due to the subsidiary Spochub's transactions with an enterprise customer incorporated outside India that is listed on the OFAC SDN and Blocked Persons list, which has already paid ESDS a massive ₹1,176.64 crore advance; (ii) an active civil lawsuit before the Bombay High Court where a former employee claims entitlement to 1% equity shares or alternative damages of ₹18.48 crore; and (iii) the requirement to pay Software Technology Parks of India (STPI) a high minimum guaranteed charge or an 18% revenue share (whichever is higher) for operating the Mohali, Noida, and Bengaluru Data Centres.

p. 27, 28, 41, 49, 287

Valuation at issue

What the issue priced at, on the figures in the document.

Ronw: 22.85%

Peer set note

The company has identified E2E Networks Limited as its only listed peer. The comparison may be limited given that global tech giants have fundamentally different scales and strategic focus, and E2E has a negative P/E due to recent losses.

Source: p. 142, 145, 146

The offer, ownership and risks

Pre-IPO investors
DateNameSharesPrice per shareCategorySource
2005-08-18Piyush Prakashchandra Somani and Sarla Prakashchandra Somani (Initial MoA Subscription)1000010Promotersp. 98
2010-03-31Piyush Prakashchandra Somani and Sarla Prakashchandra Somani (Further Issue)1000010Promotersp. 98
2012-09-07Piyush Prakashchandra Somani and Sarla Prakashchandra Somani (Bonus Issue 247:1)4940000Promotersp. 98, 109
2015-02-04Canbank Venture Capital Fund Limited - Emerging India Growth Fund (Preferential Allotment)26210043Publicp. 98
2021-07-26Share Sub-division (Face Value split from ₹10 to ₹1 each)52221000All Shareholdersp. 99
2021-12-03South Asia Growth Fund II, L.P. and GEF ESDS Partners, LLC (CCPS Conversion Allotment)2351477030Publicp. 99
2021-12-03South Asia Growth Fund II Holdings, LLC and South Asia EBT Trust (Class A CCPS Conversion Allotment)669215761.27Publicp. 99
2021-12-03South Asia Growth Fund II Holdings, LLC and South Asia EBT Trust (CCDs Conversion Allotment)1139908194.11Publicp. 99
2021-12-03South Asia Growth Fund II Holdings, LLC and South Asia EBT Trust (Class B1 CCPS Conversion Allotment)325920239.33Publicp. 100
2021-12-03South Asia Growth Fund II Holdings, LLC and South Asia EBT Trust (Class C CCPS Conversion Allotment)677930295Publicp. 100
2021-12-12Piyush Prakashchandra Somani, Sarla Prakashchandra Somani, P.O. Somani Family Trust, and others (Rights Issue)70000001Promoters & Publicp. 100
2022-05-12InCred Wealth Private Limited (Preferential Allotment)1322500220Publicp. 101
2024-10-25Mukul Mahavir Agrawal and October 2024 Investors (Private Placement)4634151164Publicp. 101
2025-02-01Mukul Mahavir Agrawal and others (Private Placement)2899417225Publicp. 105
Management

Ceo: Piyush Prakashchandra Somani (Chairman and Managing Director)

Litigation

Outstanding civil suit (Suit No. 1256 of 2022) filed by former employee Rajeev Suryaprakash Papneja against ESDS and promoter Piyush Somani before the Bombay High Court, claiming entitlement to 1% equity shares (amounting to 510,000 Equity Shares post-split) or alternative damages of ₹18.48 crore (₹184.80 million) on account of unallotted ESOPs and shares promised in 2015. Disputed indirect tax liabilities (GST) against the company include 1 show-cause notice under Section 74(1) of the CGST Act 2017 alleging fraudulent ITC of ₹2.48 crore (₹24.79 million) for FY 2019-20, which with interest and equivalent penalty totals ₹3.97 crore (₹39.70 million). Direct tax: Nil. Criminal cases: 1 first information report (FIR No. 793/2018) initiated by Jitendra Pathak (Senior Management) at Pune Hadapsar Police Station against Sandeep Shukla and others alleging real estate/share market trading fraud involving personal investments of ₹0.215 crore (₹2.15 million).

Auditor name: M S K C & Associates LLP (formerly M S K C & Associates), Chartered Accountants

Skin in game

Promoters collectively hold 46,056,731 Equity Shares representing 45.86% of the pre-Offer paid-up Equity Share capital (fully diluted), with nil promoter shares pledged or encumbered.

Auditor rpt flags

Statutory auditors issued an unmodified opinion on the Restated Consolidated Financial Information. However, their report on other legal and regulatory requirements includes modifications relating to maintenance of books of accounts and CARO adverse remarks/qualifications which did not require retrospective restatement adjustments.

Auditor changed last 3y: Yes

Source: p. 2, 5, 49, 88, 301, 314, 321, 325, 326, 435, 436, 437

What changed between DRHP and RHP

A change between the two filings is a disclosure in itself.


  • The total issue size (comprising 100% Fresh Issue, with no Offer for Sale) was increased by ₹120.00 crore, following resolutions by the Board on November 18, 2025 and Shareholders on December 24, 2025.

  • The core infrastructure capex allocation increased by ₹95.27 crore to align with the expanded issue size. The Relevant Data Centres are specifically identified as Navi Mumbai (Airoli), Bengaluru, Mohali, and Nashik.

  • The maximum absolute cap on general corporate purposes increased by ₹30.00 crore, reflecting the 25% statutory ceiling on the expanded Gross Proceeds.

  • The reporting periods were rolled forward by one full financial year to incorporate the latest audited figures. Fiscal 2022 and 2023 were dropped, while Fiscals 2025 and 2026 were added.

  • The company changed its statutory auditors between the DRHP and RHP stages. Previous auditors M/s Shah Khandelwal Jain & Associates are listed as 'Previous Auditor' in the RHP.

  • The risk factors shifted to reflect the company's turnaround to strong profitability (₹120.82 crore PAT in FY26) and a transition of its client base from Russia to the United Arab Emirates.

  • Outstanding tax litigations were significantly reduced because the company resolved its major outstanding TDS show-cause notices (paying compounding charges of ₹0.61 crore on April 4, 2025) and GST disputes for Fiscals 2018-2020 (paying ₹1.04 crore on March 27, 2025).

  • Consolidated contingent liabilities fluctuated over the rolled-forward periods. Performance bank guarantees increased to ₹52.60 crore by FY26. A DoT claim of ₹6.01 crore from FY24 was resolved, while a new GST ITC dispute of ₹2.30 crore arose.
The offer and who ran it
Ownership around the issue
Promoter, pre-issue45.9%
Pledged0%
720 cr
0 cr
45.86%
0%
1
34
14,586
MUFG Intime India Private Limited
DAM Capital Advisors Limited, Systematix Corporate Services Limited

Price in context split-adjusted

Close 50-DMA 200-DMA

Numbered markers are corporate actions and, once the filings are read, capital and governance events. Prices are split-adjusted so the series is continuous.

Reading the Statements forensic interpretation

What the numbers mean when read together — computed from the filings, not a score.

Operating cash flow backs the profit

Operating cash is 1131% of trailing profit — the earnings are converting to real cash, not just accruals.

Why this reading: A positive signal: cash conversion at or above ~0.9 means reported profit is showing up as actual cash.

Full read

Operating cash ₹1,368 cr against trailing net profit ₹121 cr. Consistent conversion near or above 1.0 is a hallmark of genuine earnings.

Net margin expanding

Net margin improved from -1.5% to 25.6% year-on-year — the business is keeping more of each rupee.

Why this reading: A positive signal in the numbers, shown for balance alongside the concerns.

Full read

Quarter net margin 25.6% vs -1.5% four quarters earlier. Expansion from operating leverage is healthy; verify it is not a one-off gain.

Deleveraging

Borrowings have fallen 63% over two years — the balance sheet is getting lighter.

Why this reading: A positive signal in the numbers, shown for balance alongside the concerns.

Full read

Borrowings down to ₹96 cr from ₹259 cr. Falling debt reduces finance cost and financial risk.

Free cash flow is variable

Free cash flow swings between positive and negative across the cycle.

Why this reading: Surfaced for context, not as a concern — it only becomes meaningful if it persists or pairs with other signals.

Full read

Latest ₹1,243 cr, negative in 2 of 6 years.

Forensic modelscomputed from the filed statements

Every score below is calculated here from the reported numbers — none of it is asserted. Open the notebook at the foot of the section to see each formula with this company's figures in it.

Altman Z″

Needs current assets and current liabilities.

Piotroski F

6 / 8 1 not testable
  • Profitable this year
  • Operating cash positive
  • Return on assets improved
  • Cash exceeds profit
  • Leverage reduced
  • Liquidity improved
  • No share dilution
  • Margin improved
  • Assets working harder
What is this, and how do I read it?

Piotroski F-Score — fundamental momentum — Joseph Piotroski, University of Chicago, 2000, in a study of whether accounting signals could improve returns among cheap stocks.

Nine yes-or-no tests across profitability, leverage and operating efficiency. Each pass scores one. It asks a narrow question: is this business getting better or worse on its own terms, year over year?

Profitability (4 tests)
Positive profit, positive operating cash, improving return on assets, and cash exceeding profit. The last is the quality test — profit that outruns cash is the one to question.
Leverage and liquidity (3 tests)
Falling debt, improving current ratio, no new shares issued. Growth funded by dilution scores zero here.
Operating efficiency (2 tests)
Improving margin and improving asset turnover.

How to read it7 or more suggests improving fundamentals; 3 or fewer suggests deterioration. It measures direction, not quality — a weak company improving can score higher than a strong one holding steady.

Where it failsA single year of comparison, so one unusual year distorts it. Says nothing about valuation, competitive position or management. Piotroski designed it to rank already-cheap stocks, not to judge a company in isolation.

Beneish M

Needs trade receivables, current assets, other expenses.

Cash vs profit

9.99× 6-year cumulative

Accruals are -96.1% of assets. Free cash flow negative in 2 of 6 years.

DuPont — return on equity FY2026

Net margin25.6%× Asset turnover0.24×× Leverage3.56×= ROE22.2%
What is this, and how do I read it?

DuPont decomposition — Devised inside the DuPont Corporation in the 1920s and still the standard way to read a return on equity.

Splits return on equity into its three sources, so the same headline number can be traced to very different businesses.

Net margin
What the company keeps from each rupee of sales. High margin points to pricing power or a genuine cost advantage.
Asset turnover
Sales generated per rupee of assets. High turnover points to efficiency — a retailer earns this way, a utility never will.
Leverage (equity multiplier)
Assets divided by equity. This multiplies whatever the first two produce, in both directions.

How to read itA 20% ROE built on margin and turnover is a different proposition from a 20% ROE built on 3× leverage. The first survives a downturn; the second amplifies it.

Where it failsA single year. Negative equity makes it meaningless. Leverage is structural for lenders, so the third term carries no signal there.

Leverage & coverage FY2026

Debt / equity0.18×
Interest coverage14.92×
ROCE30.0%

Capital that builds FY2023 → FY2026

Capital deployed+88%
Revenue produced+127%
Still in CWIP₹4 cr

Revenue grew faster than the capital behind it, which is what operating leverage looks like: the existing asset base is working harder.

The formula notebook — every number above, worked out
Cash vs profit cumulative operating cash flow ÷ cumulative net profit ₹1,708 cr ÷ ₹171 cr, over 6 years 9.99× Above 1.0 means cash exceeds reported profit — the healthier reading.
Accruals (Sloan) (net profit − operating cash flow) ÷ average total assets (₹121 − ₹1,368) cr ÷ average assets -96.1% Negative means cash exceeded profit — the healthier reading. Positive above ~10% is where accruals start to dominate earnings.
DuPont — return on equity net margin × asset turnover × leverage 25.6% × 0.24 × 3.56 22.2% Splits ROE into whether returns come from operations or from borrowing.
Interest coverage EBIT ÷ finance cost ₹179 cr ÷ ₹12 cr 14.92× How many times operating profit covers the interest bill.
Debt to equity borrowings ÷ net worth ₹96 cr ÷ ₹544 cr 0.18× Read against the sector — infrastructure carries more than software.
Capital that builds growth in fixed assets + CWIP, against growth in revenue capital +88% vs revenue +127%, FY2023 to FY2026 -38pp gap Money going in far faster than revenue coming out. For an incubator this is expected — the test is whether it eventually converts.

Going deepersame statements, harder questions

Montier C-Score

Needs more balance-sheet detail (only 3 of 6 flags testable).

Return on invested capital FY2026

ROIC21.0%
On new capital since FY2023 54.1%
Capital employed₹640 cr

NOPAT over equity plus debt less cash, at a notional 25% tax. Incremental ROIC is the return on money put in since then — the number that decides whether growth creates value or consumes it.

What is this, and how do I read it?

Return on invested capital, and incremental ROIC — Standard in corporate finance; the incremental form was popularised by Michael Mauboussin as the test of whether growth creates value.

ROIC measures what the business earns on all the capital it employs — equity plus debt, less cash. Incremental ROIC asks a sharper question: what has it earned on the money put in since a chosen year?

NOPAT
Operating profit after a notional tax charge, so the figure is independent of how the company is financed. We use 25%.
Invested capital
Equity plus borrowings less cash — the money actually at work.
Incremental ROIC
Change in NOPAT divided by change in invested capital. If it sits below the cost of capital, growth is destroying value however fast revenue rises.

How to read itROIC comfortably above the cost of capital — call it 11–13% in India — means growth compounds. Below it, growth consumes. Incremental below headline means recent investment is earning less than the legacy business.

Where it failsDistorted in the year of a large acquisition. Understated for companies mid-build, where capital is deployed but capacity has not yet been commissioned — an incubator will look poor until it does not.

Earnings quality ladder FY2026

Cash ÷ EBITDA5.85×
Cash ÷ profit11.31×
Free cash ÷ profit10.27×

Read downward. Cash can cover EBITDA and still not survive capex — the third rung is where a capital-hungry business shows itself.

What is this, and how do I read it?

The earnings quality ladder — Not a named model — the standard sequence an analyst walks when testing whether reported profit is real.

Three ratios read in order, each stricter than the last.

Cash ÷ EBITDA
Does operating profit arrive as cash? Below 0.8 points to working capital absorbing it.
Cash ÷ profit
Does bottom-line profit arrive as cash? Below 1.0 persistently is the classic warning.
Free cash ÷ profit
Does anything survive capex? This is where capital-hungry businesses reveal themselves — a company can pass the first two and still never generate spendable cash.

How to read itRead downward. Each rung failing where the one above passed tells you exactly where the cash is going.

Where it failsA single year of heavy capex depresses the third rung legitimately. Judge it across a cycle.

What the price implies

6.0% free cash flow growth, every year for ten years

The growth rate that makes today's market value equal the discounted cash flows, at a 11.5% discount rate and 4.0% terminal growth. Not a forecast — the arithmetic of what is already in the price. Compare it with what the business has actually delivered.

What is this, and how do I read it?

Reverse DCF — the growth already in the price — A standard inversion of discounted cash flow, used to avoid the forecasting problem entirely.

Instead of forecasting cash flows and deriving a value, it takes today's market value as given and solves for the growth rate that would justify it. The output is not a view — it is the arithmetic of what the market is currently assuming.

Discount rate
The return required for the risk taken. We use 11.5%, roughly the long-run cost of equity in India.
Terminal growth
Growth beyond the explicit ten years. We use 4%, near long-run nominal GDP.
The output
The free-cash-flow growth rate, every year for a decade, that makes the discounted total equal today's market value.

How to read itCompare it with what the business has actually delivered. A price implying 30% a year against a decade of 15% is a demanding assumption; the reverse is a modest one.

Where it failsUseless when free cash flow is negative or unusually depressed, which is common mid-capex. Highly sensitive to the discount rate — a point either way moves the answer materially.

Cost of debt FY2026

Interest ÷ average borrowings10.76%
Average borrowings₹112 cr

Against a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%.

What is this, and how do I read it?

Cost of debt — Interest expense over average borrowings — the effective rate the company actually pays.

What the lenders charge, which is a market verdict on credit quality that no rating agency delay affects.

Well below the policy rate
Suggests interest is being capitalised into assets rather than expensed, or that funding comes from related parties on non-market terms.
Near the policy rate plus a normal spread
Ordinary bank funding. Nothing to explain.
Well above
Lenders are pricing risk the equity market may not yet be.

How to read itAgainst a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%. Read the direction over years as much as the level.

Where it failsUnderstated where a large share of interest is capitalised into projects under construction. Not meaningful for lenders, where interest is cost of goods.

Reading the numbers on this pagetwo bases, both shown

Some figures appear twice on this page with different values. That is not an error — they sit on different bases. The live feed reports a rolling twelve months; everything computed here comes from the last audited statements. Both are shown so you can see which is which.

Net margin
Trailing twelve months, live feed15.4%
FY2026, as filed25.6%
10.2% apart
Operating margin
Trailing twelve months, live feed28.4%
FY2026, as filed49.6%
21.2% apart

Where the two disagree, every model, screen and ratio computed on this page uses the filed figure, because the rest of the page is on that basis.

What the filings we hold do not give

Models that need these lines are withheld rather than estimated: net worth, current assets, current liabilities, trade receivables, inventory, net block. Nothing on this page is back-solved from a figure the company did not publish.

Published screening frameworksrules applied, not opinions quoted

Each framework below is a set of stated, mechanical criteria from published work, run against this company's own filed numbers. Passing or failing a screen is not a verdict — different frameworks disagree by design, and that disagreement is itself informative.

Graham — defensive investor

1 / 2
  • Debt below net worth ₹96 cr vs ₹544 cr
  • Positive earnings every year 4 of 6 years

Benjamin Graham's stated criteria for a defensive stock, applied to the filed numbers. A company failing several is not disqualified — Graham designed these to be deliberately strict.

Greenblatt — magic formula

1 / 1
  • Return on capital above 20% 28.0%

Two ratios only: what the business earns on its capital, and what you pay for those earnings. Designed to be ranked across a universe rather than read in isolation.

O'Neil — CAN SLIM growth tests

4 / 4
  • Annual earnings growth above 25% 116%
  • Revenue growth above 20% 31%
  • Return on equity above 17% 22.2%
  • Share count not expanding equity capital ₹10 cr

The fundamental half of William O'Neil's framework. The market and leadership components are judgement calls and are not scored here.

Quality — compounder tests

4 / 4
  • Cash conversion above 0.9× 9.99× over 6 years
  • ROCE above 15% 30.0%
  • Interest covered more than 4× 14.92×
  • Debt below half of equity 0.18×

The characteristics long-term holders commonly look for: cash-backed earnings, high returns on capital, and debt that never forces a decision.

The page in pictures

Revenue and what it leaves behind

Bars are revenue; the line is net margin. Revenue rising while the line falls is the shape worth noticing.

FY21 · 172FY21FY22 · 195FY22FY23 · 208FY23FY24 · 287FY24FY25 · 361FY25FY26 · 472FY26
Revenue (₹ cr)Net margin %

Where the year's cash went — FY2026

Operating cash first, then what the business spent and raised.

1,368Operating cash−130Investing−45Financing

Quality over time

One year is a snapshot. These are the two lines that matter across a cycle.

136.4-0.4-7.3FY21FY22FY23FY24FY25FY26
Cash ÷ profit (×)ROCE (÷10)

Where cash gets stuck

Rising debtor or inventory days against flat sales is the earliest visible sign of stress.

19315812489FY21FY22FY23FY24FY25FY26
Debtor daysCash cycle
Growth & valuation workspace

Set your own assumptions and watch the numbers move. A scenario calculator — the outputs are the arithmetic of your inputs.

User-driven scenario tool. Implied value and CAGR follow only from the assumptions you set — not a FinMinutes forecast, recommendation, or target price.

Valuation & quality

One canonical set of figures — the same numbers used everywhere else on this page and on the screener.

What you payHow the price compares with earnings, book and sales.
P/E (TTM)
n/m
earnings distorted
P/S
53.29x
PEG
2.48
What it earnsMargins and returns as the live feed reports them, on a rolling twelve months. The models above compute the same measures from the last audited statements, so the two can differ.
Operating margin
28.4%
trailing 12m, live feed
Net margin
15.4%
trailing 12m, live feed
How it is fundedLeverage and what is returned to shareholders.
Book value / share
₹47.0

Ownership & Skin in the Game

How the register has moved over recent quarters — the direction matters more than the level.

Promoter ― 0.00
Sep '2639.47%

Promoter held steady from 39.47% to 39.47% across these quarters.

FII ― 0.00
Sep '261.01%

FII held steady from 1.01% to 1.01% across these quarters.

MF ― 0.00
Sep '263.81%

MF held steady from 3.81% to 3.81% across these quarters.

Other ― 0.00
Sep '2655.71%

Other held steady from 55.71% to 55.71% across these quarters.

Working capital12-year series

Where cash gets stuck. A rising inventory or debtor line against flat sales is the earliest sign of trouble in the numbers.

MeasureFY2021FY2022FY2023FY2024FY2025FY2026
Debtor days
How long customers take to pay
99183100154145128
Cash conversion cycle
Debtor + inventory − payable days
99183100154145128
Working capital days-117-615010884-806
ROCE %
Return on capital employed
4.0%1.0%12.0%21.0%30.0%
Trends

The shape of the business over time (annual) — read the direction, not the single print.

Revenue (₹ cr)
FY2021172FY2022195FY2023208FY2024287FY2025361FY2026472
Net profit (₹ cr)
FY20215.0FY2022-3.0FY2023-22.0FY202414.0FY202556.0FY2026121

Annual Profit & Loss ₹ cr

LineFY2021FY2022FY2023FY2024FY2025FY2026
Revenue from operations172195208287361472
Other income2306158
Depreciation374349536263
Finance cost181826322512
Profit before tax9-2-282283167
Net profit (owners)5-3-221456121
EPS (₹)10.51-0.30-2.421.355.5411.98

Exceptional items, total income and EBITDA are read from the filed statements.

Balance Sheet ₹ cr, annual

ItemFY2021FY2022FY2023FY2024FY2025FY2026
Equity Capital59991010
Reserves181197201217408534
Borrowings11621517925912796
Net block211306208322353388
CWIP500004
Investments000045
Total Assets4605235015486561,938

Cash Flow ₹ cr

LineFY2021FY2022FY2023FY2024FY2025FY2026
Cash from operations491655571631,368
Cash from investing-57-69-54-1-112-130
Cash from financing2274-19-717-45
Free cash flow-7-441934491,243
Net change in cash1421-18-15581,193

Cash from operations is the number profit has to answer to. Free cash flow is what remains after the business pays for its own growth.

Disclosure & evidencewhat the filings actually show

These are coverage counts, not ratings. Each one asks a fixed set of questions of the filings and reports how many the company answered. A company that discloses nothing counts nothing here — that is a statement about the disclosure, not about the business.

Capital discipline

4 of 4 disclosed weighted 10 of 10
What was looked for
  • Profit converts to cash — 9.99× over 6 years
  • Free cash flow not persistently negative — 2 of 6 years negative
  • Capital converts into revenue — capital +88% vs revenue +127%
  • Interest comfortably covered — 14.92×

Others in IT - Software

The same read, applied to the companies this one competes with.

DISCLAIMER: FinMinutes is a financial data and analytics platform, not a registered investment adviser. Everything here is for educational and informational purposes. Forensic interpretations are computed from disclosed data and are not recommendations. Do your own due diligence.
Chat on WhatsApp