23.80
Revenue₹M
18.37
19.96
21.39
22.82
25.37
27.80
30.37
33.54
36.77
39.61
26.34
9.32%
8.84%
44
7.06
Revenue growth%
32.31
31.57
33.19
33.63
36.09
38.59
40.67
38.31
37.61
39.92
5.82
38.59
36.85
24
9.31
Gross margin%
29.25
28.03
28.27
26.97
29.70
30.26
29.20
29.74
28.71
27.99
12.21
29.20
28.95
30
9.20
Operating margin%
19.64
21.26
18.95
20.73
22.83
21.31
21.52
23.48
26.30
27.38
7.59
23.48
21.41
9
6.37
Net margin%
26.20
24.39
22.86
20.96
19.06
17.79
19.24
22.03
22.04
22.66
19.44
22.03
22.03
43
36.37
P/E ratio (avg)x
11.00
12.29
12.91
14.09
15.99
15.12
14.49
14.61
15.09
16.01
34.63
15.09
14.55
48
10.60
EV/EBITx
16.98
16.78
20.15
21.08
21.08
20.48
22.98
24.07
25.97
25.90
37.87
24.07
21.08
44
24.64
FCF yield (avg)%
15.53
18.39
19.31
19.92
19.50
21.93
19.99
20.51
17.99
20.43
2.54
20.43
19.71
93
15.22
FCF margin%
8.58
10.62
11.31
9.06
9.77
12.25
9.97
12.12
14.89
15.92
7.56
12.25
10.96
30
1.016
FCF / Net incomex
0.742
0.879
0.906
0.869
0.979
0.943
1.096
1.152
1.267
1.252
1.343
1.152
0.961
67
13.08
ROIC%
24.78
23.98
26.14
28.84
30.86
27.89
29.75
32.74
32.92
30.86
26.67
30.86
29.30
13
27.33
Return on equity%
23.87
25.92
27.11
28.34
26.63
27.08
26.75
24.80
26.89
24.36
21.41
26.75
26.69
94
6.14
Return on assets%
19.29
21.07
23.01
24.45
22.17
20.08
22.88
23.68
24.08
21.53
10.49
22.88
22.53
76
0.01
EPS₹
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.02
0.02
0.01
(6.56%)
(5.57%)
—
26.10
EPS growth%
23.18
22.47
25.18
27.30
30.20
30.50
33.30
31.28
29.05
31.15
26.41
31.15
29.62
58
0.02
Bookvalue per sh₹
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.03
(2.81%)
(0.54%)
—
0.01
FCF per share₹
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.04
9.58%
7.00%
—
0.04
Dividend per sh₹
0.01
0.01
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.03
1.23%
0.52%
—
10.66
Div yield (avg)%
15.48
14.80
16.08
14.75
14.62
17.45
14.66
15.40
17.16
19.56
8.89
17.16
15.44
13
16.37
Payout ratio%
17.93
19.97
18.07
16.61
18.95
17.87
16.47
19.09
20.57
17.71
7.74
17.87
18.00
41
1.252
Shares (diluted)B
1.511
1.806
1.915
1.912
2.270
2.342
2.674
3.000
3.476
3.760
1.261
10.62%
10.96%
36
28.75
Buyback yield%
9.51
10.99
9.28
7.01
4.49
5.78
7.29
10.17
8.70
9.32
18.47
8.70
8.99
6
0.738
D/E ratiox
0.917
0.936
0.992
1.073
1.079
1.214
1.348
1.553
1.689
1.841
0.230
1.553
1.146
18
45.10
Enterprise value₹M
34.06
32.86
33.19
32.40
36.58
42.16
44.02
42.95
41.70
49.04
44.48
6.04%
4.69%
26
25.85
LT debt₹M
10.68
11.45
10.23
11.18
11.41
10.44
10.07
11.26
10.93
10.06
17.10
(2.50%)
(1.57%)
8
Revenue
₹39.61M
8.84%
1.00×
Cost of revenue
₹22.65M
8.98%
1.01×
Operating expenses
₹7.241M
7.91%
0.92×
Spread over hurdle
(4.26%)