24.11
Revenue₹M
29.57
31.42
32.80
34.02
35.88
37.99
38.78
40.08
41.58
43.14
26.43
3.75%
4.44%
12
23.49
Revenue growth%
19.97
21.79
24.76
22.21
19.37
17.47
16.36
15.09
14.13
12.64
3.04
15.09
18.42
86
3.09
Gross margin%
10.75
11.12
12.09
10.54
12.79
14.19
16.46
13.52
15.04
15.87
28.56
15.04
13.16
73
4.74
Operating margin%
17.10
17.66
18.87
19.05
21.22
20.57
18.17
19.40
20.97
21.02
5.48
20.57
19.22
66
7.89
Net margin%
0.62
0.40
1.60
1.10
3.80
4.57
6.07
4.60
1.92
1.50
9.17
4.57
1.76
7
12.51
P/E ratio (avg)x
8.480
9.382
10.13
10.71
12.19
14.39
15.70
16.25
16.32
16.47
10.84
16.25
13.29
68
22.69
EV/EBITx
32.35
30.30
30.58
34.38
33.59
31.58
32.37
32.88
36.10
36.16
18.07
32.88
32.62
39
6.83
FCF yield (avg)%
27.12
27.63
30.04
32.95
34.84
32.97
35.35
34.83
35.17
32.51
11.39
34.83
32.96
19
29.37
FCF margin%
10.44
11.10
9.49
10.56
10.32
7.48
5.16
3.54
4.60
6.33
9.87
5.16
8.49
95
0.848
FCF / Net incomex
0.973
1.093
1.181
1.207
1.271
1.262
1.411
1.498
1.459
1.393
0.139
1.411
1.267
28
15.96
ROIC%
18.17
18.69
20.44
22.05
22.78
21.31
21.45
18.90
18.44
21.00
24.42
21.00
20.72
30
16.20
Return on equity%
7.97
9.59
9.26
11.98
10.13
10.33
13.00
11.56
12.23
9.85
23.61
11.56
10.23
61
6.86
Return on assets%
16.36
15.03
12.76
13.54
15.71
13.14
15.24
14.88
15.75
13.77
18.40
14.88
14.96
35
0.16
EPS₹
0.19
0.20
0.20
0.20
0.22
0.23
0.26
0.25
0.27
0.32
0.17
7.51%
6.00%
—
20.17
EPS growth%
6.85
8.83
8.24
7.04
5.49
2.97
5.80
5.61
8.10
5.33
5.02
5.61
6.32
13
0.09
Bookvalue per sh₹
0.35
0.42
0.50
0.53
0.63
0.72
0.81
0.90
1.04
1.26
0.25
14.78%
13.63%
—
0.15
FCF per share₹
0.16
0.14
0.12
0.12
0.11
0.12
0.10
0.10
0.10
0.11
0.16
0.08%
(3.81%)
—
0.06
Dividend per sh₹
0.13
0.13
0.13
0.13
0.13
0.13
0.14
0.15
0.16
0.17
0.10
4.86%
3.17%
—
4.05
Div yield (avg)%
20.18
17.50
17.57
15.76
17.39
15.66
17.44
16.87
19.86
22.68
23.96
17.44
17.47
92
4.18
Payout ratio%
21.08
21.79
21.74
19.54
17.20
20.00
18.07
18.91
18.90
18.30
13.94
18.90
19.23
79
55.20
Shares (diluted)M
41.21
37.06
40.50
35.57
32.70
33.20
36.29
36.42
39.15
39.39
53.23
3.79%
(0.91%)
61
26.94
Buyback yield%
8.40
7.51
5.47
3.77
2.15
0.96
0.40
3.33
6.23
4.42
5.95
3.33
4.09
61
1.216
D/E ratiox
0.246
0.231
0.259
0.239
0.236
0.244
0.238
0.221
0.207
0.197
0.230
0.221
0.237
31
20.14
Enterprise value₹M
15.59
16.43
17.87
17.58
19.65
22.71
22.77
26.16
30.29
33.22
7.177
11.07%
8.78%
48
7.130
LT debt₹M
10.43
11.67
12.43
12.20
14.04
14.77
14.53
15.72
18.58
21.82
5.652
9.23%
8.46%
17
Revenue
₹43.14M
4.44%
1.00×
Cost of revenue
₹24.36M
4.61%
1.02×
Operating expenses
₹4.604M
3.55%
0.92×
Cash and investments
19.69%
Property and equipment
15.11%