4.815
Revenue₹M
5.714
5.893
6.006
5.991
6.209
6.372
6.558
6.635
6.879
7.003
5.113
2.44%
2.18%
35
21.56
Revenue growth%
25.50
26.19
26.45
28.63
27.95
30.57
30.11
31.41
29.73
31.15
12.95
30.57
29.18
51
19.39
Gross margin%
28.83
27.93
26.31
23.54
24.58
27.26
27.25
27.54
25.40
23.62
13.32
27.25
26.78
64
6.04
Operating margin%
7.24
8.25
10.94
13.51
14.95
12.94
13.39
13.04
12.74
10.15
20.91
12.94
12.84
89
16.50
Net margin%
29.20
31.74
34.40
31.43
29.14
29.39
32.31
30.19
30.45
28.31
25.21
30.19
30.32
43
9.559
P/E ratio (avg)x
16.72
16.18
18.09
18.24
21.47
22.97
26.37
28.42
28.18
27.91
30.67
27.91
22.22
7
33.72
EV/EBITx
17.30
18.85
20.26
18.27
17.42
15.75
17.05
15.27
13.27
13.15
25.76
15.27
17.18
44
15.02
FCF yield (avg)%
4.89
2.31
0.40
0.62
3.59
3.81
5.20
7.56
7.34
5.00
14.18
5.20
4.35
88
27.72
FCF margin%
20.34
22.34
21.79
23.12
24.52
21.77
23.66
20.80
20.72
21.40
10.64
21.40
21.78
25
1.070
FCF / Net incomex
2.523
2.864
3.451
4.008
4.298
4.579
4.692
5.646
6.052
6.154
1.515
5.646
4.438
43
29.33
ROIC%
16.88
17.90
19.28
20.91
20.88
22.71
22.71
21.87
22.18
19.21
10.68
22.18
20.89
77
16.46
Return on equity%
13.39
12.60
12.50
9.75
10.89
11.09
10.30
8.16
8.70
7.75
22.70
8.70
10.60
38
11.60
Return on assets%
13.41
10.70
7.75
8.33
9.06
9.08
11.57
11.86
12.61
14.42
29.97
11.86
11.13
42
0.03
EPS₹
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(4.94%)
(3.10%)
—
17.20
EPS growth%
6.05
6.50
7.04
9.76
12.15
14.48
17.17
18.80
16.60
15.25
26.87
16.60
13.32
83
0.09
Bookvalue per sh₹
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.06
3.37%
3.03%
—
0.03
FCF per share₹
0.03
0.03
0.04
0.03
0.03
0.04
0.03
0.04
0.03
0.03
0.09
0.07%
0.76%
—
0.09
Dividend per sh₹
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.09
0.24%
(0.76%)
—
26.29
Div yield (avg)%
17.63
20.22
18.89
17.60
15.24
13.50
12.87
10.61
8.99
7.05
2.48
10.61
14.37
80
14.41
Payout ratio%
25.19
27.25
28.29
28.63
30.54
31.33
30.29
29.14
30.88
31.47
26.39
30.88
29.71
80
35.85
Shares (diluted)M
38.87
38.16
36.10
36.87
35.44
35.15
36.24
39.84
46.01
45.67
34.85
5.20%
1.94%
90
8.84
Buyback yield%
7.42
6.70
3.95
5.52
5.60
6.80
7.66
7.62
7.08
9.88
10.42
7.62
6.94
70
1.620
D/E ratiox
1.892
1.908
1.912
2.182
2.232
2.431
2.256
2.617
2.768
2.758
1.604
2.617
2.244
79
1.525
Enterprise value₹M
2.873
3.203
3.069
3.365
3.338
3.820
4.478
4.499
4.627
4.526
2.436
6.28%
5.18%
85
4.197
LT debt₹M
3.260
3.085
3.181
3.410
3.198
2.993
2.739
2.414
2.513
2.423
3.439
(5.40%)
(3.14%)
90
Revenue
₹7.003M
2.18%
1.00×
Cost of revenue
₹4.902M
2.18%
1.00×
Operating expenses
₹1.104M
1.32%
0.92×
Cash and investments
18.81%
Property and equipment
17.48%
Spread over hurdle
(8.32%)