61.34
Revenue₹M
65.28
69.58
75.23
81.86
88.01
93.94
101.8
108.0
115.5
124.9
64.51
7.26%
7.29%
63
11.52
Revenue growth%
13.42
10.44
10.55
12.17
14.92
15.23
14.13
16.20
15.82
16.19
21.99
15.82
14.52
19
7.45
Gross margin%
19.09
19.31
20.51
20.70
19.00
20.90
20.96
18.32
16.88
16.00
19.11
18.32
19.20
45
25.37
Operating margin%
0.40
0.76
2.00
3.36
3.39
6.12
8.25
7.35
9.20
8.39
8.20
8.25
4.75
78
21.76
Net margin%
0.40
0.40
0.40
0.40
1.97
4.94
6.64
5.81
6.08
7.04
2.67
6.08
3.46
14
21.96
P/E ratio (avg)x
26.94
29.40
32.40
33.06
32.26
33.61
34.13
37.33
36.19
37.80
7.109
36.19
33.33
84
36.13
EV/EBITx
34.67
35.08
37.84
37.09
35.90
40.07
42.97
44.92
46.86
47.66
24.32
44.92
38.95
50
11.73
FCF yield (avg)%
29.90
32.41
34.06
31.62
33.88
31.00
33.83
33.15
35.09
32.63
14.56
33.15
32.89
24
15.88
FCF margin%
3.05
0.87
3.13
2.31
3.12
5.02
7.31
4.52
1.96
1.18
16.28
4.52
3.08
68
1.324
FCF / Net incomex
0.294
0.303
0.271
0.230
0.219
0.230
0.216
0.193
0.183
0.158
1.358
0.193
0.224
11
12.87
ROIC%
24.62
25.98
23.44
26.43
24.31
26.18
25.38
28.36
28.17
29.87
5.57
28.17
26.08
22
17.14
Return on equity%
4.34
7.01
7.73
6.36
3.41
0.53
1.45
0.40
0.40
1.59
14.49
0.53
2.50
37
29.39
Return on assets%
4.49
2.56
0.52
2.03
3.78
0.80
0.40
0.40
0.40
1.41
10.37
0.40
1.10
37
0.05
EPS₹
0.06
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.04
0.04
0.05
(3.82%)
(4.47%)
—
18.94
EPS growth%
8.63
8.32
10.96
9.49
9.31
10.99
9.88
8.91
6.73
8.18
11.96
8.91
9.11
86
0.02
Bookvalue per sh₹
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.07
(1.22%)
0.99%
—
0.08
FCF per share₹
0.08
0.09
0.09
0.10
0.10
0.10
0.10
0.11
0.12
0.12
0.09
4.01%
5.49%
—
0.11
Dividend per sh₹
0.08
0.07
0.08
0.07
0.07
0.06
0.05
0.05
0.04
0.04
0.05
(8.97%)
(6.24%)
—
21.73
Div yield (avg)%
2.69
1.83
4.52
4.81
6.29
5.21
5.36
5.30
7.97
7.71
13.63
5.36
5.25
76
14.87
Payout ratio%
7.38
10.19
8.72
8.55
11.34
12.40
10.15
12.33
11.23
10.83
11.32
11.23
10.51
36
535.7
Shares (diluted)M
578.2
621.3
606.1
581.2
614.2
605.3
655.8
718.2
711.7
700.1
537.3
2.65%
2.57%
84
15.33
Buyback yield%
26.67
27.60
30.48
31.24
30.98
30.92
31.09
33.75
32.87
32.54
2.25
32.54
31.04
68
0.567
D/E ratiox
1.409
1.344
1.452
1.262
1.334
1.378
1.316
1.296
1.394
1.525
0.870
1.378
1.361
28
72.43
Enterprise value₹M
10.75
9.785
9.282
9.472
9.810
10.42
10.42
10.52
10.81
10.54
8.383
1.45%
(0.22%)
26
80.00
LT debt₹M
69.74
70.04
75.80
68.35
60.75
57.27
58.41
53.82
53.58
57.04
72.75
(1.25%)
(3.33%)
51
Revenue
₹124.9M
7.29%
1.00×
Cost of revenue
₹87.44M
7.29%
1.00×
Operating expenses
₹22.51M
6.33%
0.91×
Spread over hurdle
(7.74%)