106.2
Revenue₹M
98.10
106.8
112.1
120.4
129.9
140.1
151.8
162.7
175.1
184.1
108.7
7.23%
7.02%
75
20.45
Revenue growth%
16.96
19.77
18.38
19.40
22.05
19.20
21.25
19.65
17.07
19.71
16.90
19.65
19.53
18
7.91
Gross margin%
6.75
6.86
5.70
7.43
4.81
7.57
8.45
9.11
9.78
11.03
6.05
9.11
7.50
90
25.87
Operating margin%
3.41
6.19
7.76
9.77
11.49
8.83
9.35
12.08
10.51
8.59
15.03
9.35
9.09
64
3.10
Net margin%
10.23
9.95
9.12
6.15
8.77
7.66
7.35
8.90
8.43
8.68
7.71
8.43
8.72
92
27.68
P/E ratio (avg)x
15.27
17.26
17.99
17.11
16.55
14.99
13.97
13.59
12.71
13.90
6.275
13.90
15.13
64
7.877
EV/EBITx
11.11
12.12
11.87
12.28
11.13
11.99
10.76
10.92
10.43
11.18
25.57
10.92
11.16
38
20.81
FCF yield (avg)%
22.79
20.62
22.30
20.68
22.30
24.75
23.35
26.16
25.66
23.88
14.27
24.75
23.07
34
26.18
FCF margin%
4.65
2.38
0.40
0.40
0.40
0.40
0.93
0.87
0.40
0.40
24.37
0.40
0.40
25
0.110
FCF / Net incomex
0.693
0.597
0.588
0.579
0.513
0.512
0.459
0.413
0.451
0.407
1.145
0.451
0.513
82
9.42
ROIC%
13.24
11.06
11.60
13.43
14.36
13.80
14.26
16.96
16.83
14.97
24.96
14.97
14.03
56
25.59
Return on equity%
7.71
6.30
7.34
9.67
11.74
13.17
13.02
13.27
12.21
12.22
17.84
13.02
11.98
81
19.47
Return on assets%
27.69
25.75
23.97
22.20
22.60
21.99
21.12
21.67
23.88
23.56
3.76
21.99
23.08
64
0.02
EPS₹
0.02
0.03
0.03
0.03
0.02
0.02
0.02
0.03
0.02
0.03
0.02
0.60%
1.99%
—
13.41
EPS growth%
12.04
11.46
12.90
14.45
16.20
17.17
15.88
14.02
11.20
11.95
28.88
14.02
13.46
23
0.02
Bookvalue per sh₹
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.03
8.27%
6.58%
—
0.03
FCF per share₹
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.97%
4.79%
—
0.01
Dividend per sh₹
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.44%
3.68%
—
6.40
Div yield (avg)%
8.75
6.81
4.62
3.01
5.29
3.33
0.40
0.40
0.40
3.10
28.31
0.40
3.22
55
12.81
Payout ratio%
13.22
12.74
14.79
16.90
14.97
15.94
17.83
16.94
15.36
15.67
26.74
15.94
15.52
18
1.857
Shares (diluted)B
2.203
2.216
2.157
2.298
2.515
2.972
3.401
3.251
3.375
3.689
1.907
7.97%
5.37%
20
24.79
Buyback yield%
25.83
25.55
22.87
25.28
23.51
25.37
23.60
25.43
27.00
24.46
17.59
25.37
25.33
75
0.735
D/E ratiox
0.100
0.098
0.108
0.094
0.098
0.096
0.092
0.082
0.073
0.067
0.218
0.082
0.095
57
140.4
Enterprise value₹M
16.50
17.54
17.94
16.53
17.65
19.62
18.09
19.27
21.17
20.85
67.85
3.38%
3.43%
67
174.8
LT debt₹M
187.2
205.0
232.5
274.2
264.8
253.9
252.1
254.8
245.5
250.7
130.5
(1.09%)
2.97%
10
Revenue
₹184.1M
7.02%
1.00×
Cost of revenue
₹128.9M
7.02%
1.00×
Operating expenses
₹40.15M
6.93%
0.99×
Property and equipment
14.85%
Spread over hurdle
(11.20%)