2.647
Revenue₹M
25.96
26.95
28.57
29.85
31.97
33.47
35.09
36.88
38.74
41.47
2.722
5.34%
5.23%
15
26.19
Revenue growth%
20.27
21.18
23.23
20.30
19.72
21.97
20.25
22.21
21.93
20.90
6.72
21.93
21.04
14
5.17
Gross margin%
19.82
21.24
18.24
18.45
16.81
14.80
12.26
11.75
9.82
8.26
12.66
11.75
15.81
6
5.93
Operating margin%
17.93
19.44
17.45
16.92
14.27
12.41
9.67
12.66
14.75
16.79
24.26
12.66
15.77
47
16.93
Net margin%
14.04
13.24
11.31
9.28
12.14
12.70
10.21
7.52
8.48
8.93
15.29
8.93
10.76
25
32.74
P/E ratio (avg)x
12.37
12.09
14.59
16.72
19.76
23.60
23.92
27.63
29.03
34.56
23.03
27.63
21.68
54
37.59
EV/EBITx
11.21
12.64
14.05
15.52
14.90
14.80
15.77
17.10
16.70
18.70
11.57
16.70
15.21
54
8.66
FCF yield (avg)%
22.97
24.26
26.27
28.13
26.94
24.62
24.75
24.64
22.02
19.66
20.88
24.62
24.63
66
9.03
FCF margin%
26.83
29.28
30.95
29.15
29.85
32.17
31.63
29.77
29.17
27.82
23.12
29.77
29.52
32
1.117
FCF / Net incomex
1.028
1.004
1.156
1.175
1.326
1.309
1.397
1.541
1.530
1.494
0.177
1.494
1.318
93
23.31
ROIC%
10.77
12.33
10.48
13.20
14.40
13.97
12.34
11.08
12.14
12.52
28.73
12.34
12.34
68
20.70
Return on equity%
13.90
11.70
12.61
15.09
12.14
9.25
9.63
12.13
12.96
12.82
15.74
12.13
12.37
55
6.36
Return on assets%
30.94
28.75
29.16
27.45
25.49
27.59
28.04
28.82
26.23
23.36
6.17
27.59
27.82
67
0.06
EPS₹
0.06
0.07
0.07
0.07
0.06
0.07
0.07
0.07
0.07
0.07
0.07
2.85%
1.45%
—
10.79
EPS growth%
16.39
14.57
15.84
17.80
16.85
17.67
17.76
16.76
17.89
19.72
7.20
17.76
17.26
62
0.07
Bookvalue per sh₹
0.09
0.10
0.12
0.12
0.14
0.14
0.13
0.14
0.16
0.19
0.12
6.15%
8.54%
—
0.19
FCF per share₹
0.05
0.05
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.09
(1.55%)
(3.06%)
—
0.03
Dividend per sh₹
0.15
0.14
0.14
0.13
0.12
0.13
0.12
0.11
0.12
0.12
0.05
(0.65%)
(2.52%)
—
4.70
Div yield (avg)%
0.40
0.40
0.40
0.40
2.96
5.65
8.57
8.20
6.21
7.27
8.56
7.27
4.31
63
4.28
Payout ratio%
31.17
28.54
26.05
26.01
26.07
24.57
23.72
25.54
26.73
24.17
14.92
24.57
26.03
70
208.2
Shares (diluted)M
250.2
262.6
249.4
277.4
310.3
343.1
360.6
391.3
401.2
456.5
200.5
8.03%
7.34%
69
23.49
Buyback yield%
14.07
11.20
13.87
10.89
11.28
11.55
10.90
12.06
11.17
12.15
7.32
11.55
11.42
89
0.885
D/E ratiox
0.627
0.635
0.692
0.664
0.760
0.796
0.805
0.788
0.895
0.949
0.380
0.805
0.774
32
17.78
Enterprise value₹M
30.83
30.65
31.24
36.72
36.01
37.26
43.78
48.13
52.66
54.83
10.14
8.77%
6.52%
87
36.31
LT debt₹M
25.15
22.71
20.45
21.11
21.08
22.25
21.10
20.76
21.03
20.64
35.21
(0.43%)
(1.42%)
44
Revenue
₹41.47M
5.23%
1.00×
Cost of revenue
₹29.03M
5.23%
1.00×
Operating expenses
₹7.603M
5.25%
1.00×
Property and equipment
18.69%
Cash and investments
15.78%
Spread over hurdle
(8.76%)