4.515
Revenue₹M
19.89
20.04
20.91
21.36
21.43
22.47
23.57
24.59
24.64
25.44
4.964
3.49%
2.88%
38
9.24
Revenue growth%
24.01
24.65
22.81
21.67
21.29
19.90
21.20
21.20
22.88
22.79
17.43
21.20
22.23
65
24.09
Gross margin%
11.24
11.39
14.32
11.80
12.49
13.94
15.33
13.83
12.67
12.69
17.54
13.83
12.68
59
12.92
Operating margin%
12.77
15.12
16.55
16.17
16.97
15.88
17.12
15.51
16.63
19.34
10.85
16.63
16.36
36
29.28
Net margin%
16.95
18.98
16.13
17.15
16.93
17.71
20.44
23.14
23.83
24.49
25.41
23.14
18.34
60
9.281
P/E ratio (avg)x
16.45
17.40
19.99
18.61
17.40
18.24
17.48
20.20
19.18
19.81
15.21
19.18
18.42
63
17.60
EV/EBITx
41.36
42.88
41.70
43.84
46.27
52.21
52.53
49.10
50.39
46.93
25.32
50.39
46.60
86
23.98
FCF yield (avg)%
11.89
9.23
9.36
11.31
14.29
11.78
12.51
10.47
13.27
10.67
26.80
11.78
11.55
61
20.50
FCF margin%
0.40
0.40
0.40
2.12
3.34
3.30
5.71
7.00
8.30
11.03
25.14
7.00
3.32
34
1.793
FCF / Net incomex
0.934
1.031
0.943
1.001
1.123
1.123
1.034
1.141
1.123
1.238
1.524
1.123
1.078
49
2.28
ROIC%
18.39
20.00
17.60
15.05
13.15
13.18
14.72
16.78
16.98
15.19
9.74
15.19
15.99
93
2.08
Return on equity%
14.47
13.75
10.90
12.67
9.75
9.97
9.90
8.40
7.45
4.77
26.73
8.40
9.93
70
29.90
Return on assets%
24.08
21.88
19.05
20.95
20.29
17.98
17.97
16.94
18.76
19.70
20.35
17.98
19.38
28
0.11
EPS₹
0.07
0.08
0.08
0.09
0.08
0.08
0.08
0.09
0.10
0.11
0.12
6.94%
5.55%
—
16.15
EPS growth%
22.55
24.77
24.32
24.69
25.34
22.80
21.92
23.59
25.12
26.90
11.84
23.59
24.50
50
0.11
Bookvalue per sh₹
0.07
0.07
0.08
0.08
0.09
0.08
0.08
0.08
0.09
0.10
0.03
3.58%
3.56%
—
0.07
FCF per share₹
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.08
(1.64%)
(2.84%)
—
0.05
Dividend per sh₹
0.09
0.08
0.09
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.03
(2.58%)
(1.43%)
—
29.71
Div yield (avg)%
27.78
25.72
28.67
27.48
28.81
27.87
24.95
22.93
20.96
22.73
4.13
22.93
26.60
63
14.66
Payout ratio%
6.85
7.92
8.80
6.40
8.29
6.33
4.82
5.25
5.98
6.98
27.95
5.98
6.62
32
145.1
Shares (diluted)M
129.3
130.6
132.1
114.0
105.8
96.92
105.6
96.20
99.15
104.4
145.7
(0.28%)
(2.29%)
28
6.56
Buyback yield%
28.52
25.64
24.92
25.58
25.33
26.76
24.56
22.71
20.71
20.89
14.20
22.71
25.13
92
0.291
D/E ratiox
3.338
3.945
4.670
5.644
6.168
6.672
7.265
8.489
10.30
12.54
0.837
8.489
6.420
11
11.08
Enterprise value₹M
32.18
33.44
31.87
33.92
31.14
30.70
30.67
33.71
37.62
39.18
18.33
4.70%
2.58%
73
28.94
LT debt₹M
17.79
18.99
18.82
18.29
16.26
16.84
16.37
14.34
14.15
12.26
9.130
(5.49%)
(5.05%)
18
Revenue
₹25.44M
2.88%
1.00×
Cost of revenue
₹17.81M
2.88%
1.00×
Operating expenses
₹4.457M
2.10%
0.93×
Cash and investments
18.90%
Property and equipment
18.34%
Goodwill & intangibles
16.63%
Spread over hurdle
(10.06%)