10.97
Revenue₹M
8.384
8.674
9.043
9.336
9.651
9.699
9.784
9.915
10.41
10.70
11.87
2.09%
2.77%
72
18.65
Revenue growth%
29.54
28.17
26.62
24.33
25.38
24.46
22.81
20.65
19.66
18.37
20.05
20.65
24.40
57
2.60
Gross margin%
20.22
21.30
18.95
20.90
21.18
19.56
19.89
18.02
16.00
14.74
12.23
18.02
19.72
9
4.63
Operating margin%
15.19
16.54
15.02
12.32
11.10
12.50
15.49
13.46
10.74
8.73
14.06
12.50
12.98
20
16.85
Net margin%
32.40
31.79
30.85
29.22
30.51
32.41
29.99
32.52
35.12
37.28
14.29
32.52
32.09
29
36.45
P/E ratio (avg)x
17.64
19.22
21.27
21.02
21.29
24.52
27.54
31.66
33.82
37.98
37.10
31.66
22.91
39
14.38
EV/EBITx
26.32
25.31
24.94
25.78
27.00
24.58
23.93
21.74
21.16
22.73
36.55
22.73
24.76
22
26.00
FCF yield (avg)%
20.85
23.52
22.60
23.66
20.88
18.77
19.53
18.44
15.72
13.88
5.49
18.44
20.19
29
12.90
FCF margin%
1.12
0.40
3.00
4.79
4.29
3.38
5.20
3.58
1.17
0.40
22.33
3.38
3.19
79
0.344
FCF / Net incomex
1.330
1.405
1.485
1.445
1.386
1.234
1.194
1.118
1.040
1.102
0.632
1.118
1.282
63
7.68
ROIC%
24.61
24.17
24.14
27.08
24.29
22.70
23.13
25.41
23.07
26.03
19.33
23.13
24.23
26
24.11
Return on equity%
7.67
8.65
8.32
8.80
6.39
8.14
8.87
6.80
6.62
4.68
4.92
6.80
7.91
17
21.62
Return on assets%
14.66
12.16
15.09
13.96
16.54
15.69
17.48
19.72
18.31
17.25
20.81
17.48
16.11
19
0.12
EPS₹
0.08
0.09
0.09
0.11
0.13
0.15
0.16
0.18
0.17
0.19
0.13
8.32%
7.75%
—
27.69
EPS growth%
12.04
13.95
15.95
16.98
17.13
14.90
15.93
15.24
15.81
14.53
7.70
15.24
15.53
59
0.10
Bookvalue per sh₹
0.12
0.13
0.14
0.16
0.17
0.16
0.20
0.21
0.21
0.22
0.12
6.12%
5.96%
—
0.04
FCF per share₹
0.11
0.09
0.10
0.10
0.10
0.10
0.10
0.11
0.11
0.11
0.08
3.18%
(0.40%)
—
0.18
Dividend per sh₹
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(3.00%)
(5.69%)
—
6.39
Div yield (avg)%
12.16
13.38
15.06
17.29
16.96
17.83
15.73
18.35
16.27
13.39
9.85
16.27
16.00
75
9.62
Payout ratio%
2.15
1.04
2.38
1.45
2.16
2.82
5.11
6.82
8.43
5.94
14.87
5.94
2.60
24
46.01
Shares (diluted)M
55.89
57.55
60.40
66.60
69.60
64.70
69.78
75.90
74.11
66.86
46.58
(0.80%)
1.96%
77
28.37
Buyback yield%
26.30
24.24
26.27
24.07
24.28
22.11
24.91
22.86
24.50
26.35
21.23
24.50
24.39
16
1.265
D/E ratiox
2.191
2.089
2.238
2.460
2.493
2.556
2.767
3.014
3.055
2.885
0.231
2.885
2.525
76
6.996
Enterprise value₹M
5.098
6.103
6.032
5.943
6.593
7.428
7.958
8.551
8.406
9.170
3.417
6.82%
7.89%
63
1.164
LT debt₹M
2.003
2.165
2.046
1.802
1.934
1.990
1.722
1.652
1.649
1.477
3.106
(5.26%)
(3.66%)
28
Revenue
₹10.70M
2.77%
1.00×
Cost of revenue
₹7.493M
2.82%
1.00×
Operating expenses
₹1.563M
3.77%
1.10×
Cash and investments
16.81%
Property and equipment
16.51%
Spread over hurdle
(5.80%)