8.342
Revenue₹M
13.11
14.22
15.64
16.77
18.01
19.76
21.22
23.46
25.23
27.10
8.706
8.52%
8.62%
18
13.52
Revenue growth%
25.61
24.62
21.99
19.04
16.96
15.45
17.27
20.04
21.28
23.58
7.27
20.04
20.66
59
9.75
Gross margin%
24.39
24.06
22.36
22.18
22.71
23.51
23.08
24.24
24.57
22.09
27.28
23.51
23.29
73
14.98
Operating margin%
13.42
12.73
10.07
10.86
12.43
13.33
15.90
17.27
14.99
13.57
10.14
14.99
13.37
84
20.70
Net margin%
19.10
17.58
16.65
16.67
15.25
18.18
15.28
13.92
15.57
13.75
14.96
15.28
16.11
47
25.41
P/E ratio (avg)x
45.17
48.10
49.49
53.31
61.11
64.68
66.68
72.98
76.99
74.16
9.393
72.98
62.89
70
20.78
EV/EBITx
36.68
37.45
40.41
39.42
37.23
38.68
41.88
47.66
46.61
46.74
9.060
46.61
39.91
9
19.55
FCF yield (avg)%
25.20
26.50
26.91
26.69
28.26
25.30
25.67
25.61
24.69
25.50
12.21
25.50
25.64
53
7.65
FCF margin%
10.80
10.20
11.77
13.22
16.06
18.17
16.54
18.72
17.00
16.06
4.68
17.00
16.06
69
0.494
FCF / Net incomex
1.348
1.378
1.427
1.486
1.646
1.641
1.718
1.846
1.922
1.924
1.588
1.846
1.644
56
18.88
ROIC%
3.35
0.40
3.03
5.12
3.06
3.32
1.69
0.40
0.40
0.40
15.94
0.40
2.36
85
2.38
Return on equity%
22.44
22.86
24.08
24.07
24.15
23.23
24.15
24.29
25.41
28.40
12.36
24.29
24.12
16
27.45
Return on assets%
2.58
4.81
4.55
4.65
7.40
9.59
8.68
9.36
10.03
8.71
23.76
9.36
8.04
8
0.08
EPS₹
0.05
0.05
0.05
0.06
0.05
0.05
0.05
0.04
0.05
0.05
0.09
(1.18%)
0.83%
—
26.09
EPS growth%
0.81
3.63
1.56
0.40
1.60
0.40
0.75
0.40
0.40
0.40
11.66
0.40
0.58
83
0.06
Bookvalue per sh₹
0.07
0.07
0.08
0.09
0.09
0.09
0.11
0.11
0.12
0.14
0.10
9.81%
6.38%
—
0.09
FCF per share₹
0.06
0.07
0.07
0.07
0.08
0.09
0.09
0.09
0.08
0.08
0.05
(0.18%)
1.26%
—
0.02
Dividend per sh₹
0.10
0.09
0.08
0.08
0.07
0.07
0.07
0.07
0.06
0.06
0.16
(2.70%)
(6.94%)
—
5.04
Div yield (avg)%
13.96
13.25
10.78
10.50
8.69
10.35
7.67
8.95
9.89
12.51
24.68
9.89
10.43
21
28.88
Payout ratio%
6.65
6.46
8.86
6.96
8.69
8.49
11.16
8.66
10.66
11.00
19.91
10.66
8.68
9
92.80
Shares (diluted)M
161.8
157.1
184.1
195.1
212.3
244.2
268.2
304.1
337.9
392.2
97.54
13.06%
10.58%
86
21.18
Buyback yield%
20.81
19.99
18.07
20.08
19.95
19.76
19.76
21.49
20.38
19.52
27.08
19.76
19.97
87
0.348
D/E ratiox
1.041
1.114
1.260
1.490
1.494
1.658
1.643
1.958
2.347
2.585
0.958
1.958
1.568
11
23.57
Enterprise value₹M
11.30
11.74
12.10
11.23
11.68
10.80
10.23
8.976
8.972
9.431
7.628
(4.19%)
(1.08%)
88
23.95
LT debt₹M
1.496
1.640
1.782
1.635
1.567
1.520
1.566
1.748
1.968
1.888
26.00
3.79%
1.46%
86
Revenue
₹27.10M
8.62%
1.00×
Cost of revenue
₹14.42M
8.89%
1.03×
Operating expenses
₹6.541M
8.48%
0.99×
Goodwill & intangibles
17.94%
Spread over hurdle
(0.82%)