7.635
Revenue₹M
13.96
14.90
15.89
16.89
17.88
18.81
19.83
21.04
22.21
23.97
8.212
6.04%
6.01%
48
25.02
Revenue growth%
12.72
11.31
12.38
10.04
9.26
10.16
10.79
10.51
12.98
12.40
29.82
10.79
11.05
23
6.23
Gross margin%
15.14
17.99
18.23
18.94
17.67
20.14
21.44
20.87
19.48
18.25
3.97
20.14
18.59
90
20.28
Operating margin%
32.21
32.98
30.40
28.98
28.71
28.99
27.59
24.72
25.43
28.33
16.36
27.59
28.84
19
4.43
Net margin%
22.25
20.82
20.49
21.64
21.61
19.49
19.22
20.91
21.29
19.68
19.83
19.68
20.87
55
16.76
P/E ratio (avg)x
11.53
10.63
11.22
11.03
11.21
11.55
12.67
12.98
13.73
13.20
23.76
12.98
11.54
26
16.08
EV/EBITx
5.905
6.308
5.866
5.603
4.981
4.867
5.104
5.194
4.681
4.535
10.65
4.867
5.149
16
3.73
FCF yield (avg)%
27.34
25.42
25.06
26.63
23.83
23.54
21.47
22.15
25.06
27.28
8.08
23.54
25.06
54
14.81
FCF margin%
19.87
21.24
19.09
18.63
19.15
18.50
20.39
17.68
18.01
18.29
23.85
18.29
18.86
31
0.648
FCF / Net incomex
1.488
1.400
1.508
1.591
1.576
1.781
1.846
1.921
2.183
2.048
1.000
1.921
1.686
61
12.90
ROIC%
28.22
26.99
29.11
31.07
30.07
30.92
28.82
30.74
33.44
35.33
12.58
30.92
30.40
36
13.85
Return on equity%
1.54
3.63
6.29
5.22
2.63
3.44
4.20
3.73
3.40
3.40
7.47
3.44
3.54
21
22.16
Return on assets%
30.99
29.83
28.29
28.29
29.06
29.21
27.53
26.05
28.59
27.42
18.30
27.53
28.44
43
0.08
EPS₹
0.09
0.09
0.10
0.11
0.12
0.12
0.12
0.14
0.14
0.13
0.09
2.22%
4.65%
—
26.46
EPS growth%
35.27
35.87
33.12
33.29
34.99
37.60
40.42
40.26
40.65
38.44
27.98
40.26
36.73
25
0.11
Bookvalue per sh₹
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(1.82%)
(1.45%)
—
0.04
FCF per share₹
0.15
0.16
0.18
0.18
0.20
0.23
0.24
0.25
0.27
0.30
0.04
8.81%
7.91%
—
0.05
Dividend per sh₹
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.03
0.06
2.46%
0.19%
—
21.30
Div yield (avg)%
9.63
10.96
11.52
14.18
15.83
15.18
13.96
15.14
16.41
17.33
18.63
15.18
14.66
37
10.20
Payout ratio%
29.17
32.16
34.60
35.61
34.39
31.77
34.45
36.60
39.13
39.35
14.87
36.60
34.52
46
75.91
Shares (diluted)M
104.2
106.4
109.7
107.8
109.0
111.7
126.0
148.5
163.4
172.5
76.41
9.62%
6.93%
62
13.43
Buyback yield%
16.99
19.55
22.52
23.68
23.65
25.98
26.94
24.75
27.19
27.83
7.68
26.94
24.22
47
0.839
D/E ratiox
1.000
1.092
0.971
1.082
1.137
1.056
1.072
0.999
1.068
0.965
0.639
1.056
1.062
30
14.58
Enterprise value₹M
41.82
48.60
54.95
58.78
56.93
54.08
53.38
58.23
62.21
70.30
21.42
4.31%
4.72%
36
21.23
LT debt₹M
45.62
48.78
50.29
59.44
67.60
64.56
62.96
63.85
62.54
63.55
21.52
(1.23%)
4.50%
84
Revenue
₹23.97M
6.01%
1.00×
Cost of revenue
₹13.48M
6.05%
1.00×
Operating expenses
₹3.086M
6.09%
1.01×
Goodwill & intangibles
17.31%
Cash and investments
15.32%
Spread over hurdle
(0.58%)