33.91
Revenue₹M
41.26
42.83
45.19
46.43
47.79
48.78
50.79
52.68
53.71
54.23
37.60
2.56%
2.86%
11
16.95
Revenue growth%
17.94
18.13
17.43
19.90
17.25
19.77
16.88
18.37
15.66
15.91
3.99
16.88
17.68
31
22.28
Gross margin%
8.31
5.61
6.01
3.19
3.26
5.71
8.39
7.00
5.23
3.44
17.38
5.71
5.66
94
27.24
Operating margin%
14.72
13.62
11.22
9.73
7.69
7.68
8.39
11.30
11.56
13.68
4.64
11.30
11.26
64
3.24
Net margin%
5.35
3.90
1.20
0.40
0.40
2.04
1.66
3.11
3.76
2.64
28.66
2.64
2.34
40
18.33
P/E ratio (avg)x
24.53
26.94
28.96
30.40
34.80
40.67
48.02
53.82
58.62
60.71
15.68
53.82
37.74
87
25.61
EV/EBITx
48.25
56.39
62.19
75.51
79.81
88.92
96.03
111.9
111.3
134.9
33.25
111.3
84.36
32
9.23
FCF yield (avg)%
12.77
10.39
10.43
7.44
9.17
10.22
10.58
10.07
8.10
8.01
19.53
10.07
10.14
18
25.40
FCF margin%
27.73
25.80
25.70
23.73
25.20
27.96
26.85
24.77
25.37
25.04
23.29
25.37
25.53
19
1.330
FCF / Net incomex
2.120
2.146
2.161
2.335
2.698
2.682
2.588
2.912
2.847
3.255
1.784
2.847
2.635
8
4.02
ROIC%
21.60
22.85
24.77
22.49
25.27
25.61
24.27
25.40
24.24
24.06
29.82
24.27
24.26
90
11.44
Return on equity%
21.44
19.28
16.43
14.64
15.94
13.79
13.91
13.80
12.71
9.79
4.24
13.79
14.27
60
6.48
Return on assets%
11.04
8.70
6.69
7.00
9.22
6.78
5.99
5.22
6.91
6.99
19.93
6.78
6.95
6
0.03
EPS₹
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.04
7.20%
5.86%
—
14.31
EPS growth%
13.16
12.61
10.31
10.49
12.57
10.09
10.32
12.73
12.01
10.49
22.48
10.49
11.25
69
0.03
Bookvalue per sh₹
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.02
1.85%
(1.43%)
—
0.09
FCF per share₹
0.16
0.16
0.18
0.18
0.18
0.18
0.20
0.19
0.19
0.21
0.08
3.06%
4.15%
—
0.05
Dividend per sh₹
0.07
0.08
0.07
0.06
0.07
0.07
0.07
0.08
0.09
0.08
0.08
2.29%
(0.44%)
—
29.86
Div yield (avg)%
5.06
2.33
3.59
0.87
3.33
3.64
3.60
6.29
7.50
7.24
23.76
6.29
3.62
42
7.83
Payout ratio%
13.21
15.39
18.36
17.02
15.78
16.24
14.30
12.66
9.81
10.66
22.35
12.66
14.85
17
0.620
Shares (diluted)B
0.924
1.016
1.074
1.057
1.160
1.096
1.229
1.201
1.320
1.488
0.602
5.11%
5.34%
60
12.76
Buyback yield%
13.65
13.00
12.35
11.55
8.63
6.43
9.41
11.74
13.59
13.27
11.81
11.74
12.04
61
0.705
D/E ratiox
0.457
0.516
0.620
0.715
0.708
0.759
0.881
1.012
1.015
1.057
0.531
1.012
0.737
55
50.90
Enterprise value₹M
54.03
55.64
56.86
57.41
50.34
52.85
48.04
43.16
39.00
38.76
35.51
(5.09%)
(3.81%)
84
72.48
LT debt₹M
42.74
43.93
43.26
51.75
55.90
66.48
77.69
83.25
90.94
92.36
70.73
10.57%
8.30%
94
Revenue
₹54.23M
2.86%
1.00×
Cost of revenue
₹32.99M
2.63%
0.98×
Operating expenses
₹8.431M
3.92%
1.11×
Spread over hurdle
(7.09%)