16.88
Revenue₹M
34.42
35.36
37.23
39.85
42.42
44.32
46.33
49.22
51.59
55.28
18.10
5.43%
5.41%
86
29.18
Revenue growth%
18.73
18.55
16.55
15.24
18.16
17.08
15.06
14.21
15.85
16.15
3.49
15.85
16.35
62
15.55
Gross margin%
26.12
25.12
26.39
27.38
29.14
31.14
29.85
28.53
25.67
24.18
15.35
28.53
26.89
88
8.40
Operating margin%
28.40
30.72
27.90
26.14
28.32
27.39
26.21
28.70
26.60
28.39
3.96
27.39
28.11
20
29.27
Net margin%
4.30
1.35
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
26.57
0.40
0.40
50
25.40
P/E ratio (avg)x
19.85
22.63
23.04
25.63
26.94
28.45
30.86
32.95
33.43
36.52
18.57
32.95
27.69
34
7.884
EV/EBITx
28.60
27.84
27.15
28.19
26.75
27.51
27.63
28.62
26.40
26.72
10.21
27.51
27.57
15
25.12
FCF yield (avg)%
19.03
20.87
18.85
20.02
22.78
19.93
18.48
19.37
19.21
21.66
29.92
19.37
19.65
12
17.96
FCF margin%
15.91
18.41
17.91
18.11
16.26
14.03
15.60
18.02
19.12
19.93
2.06
18.02
17.97
58
1.725
FCF / Net incomex
0.110
0.094
0.092
0.098
0.091
0.096
0.100
0.097
0.087
0.081
1.172
0.096
0.095
51
19.22
ROIC%
2.23
1.03
0.40
0.40
1.48
0.40
3.31
3.11
5.52
5.38
13.77
3.31
1.85
73
5.47
Return on equity%
7.88
9.98
11.18
10.11
11.76
8.79
7.33
10.04
9.78
10.91
9.86
9.78
10.01
52
4.73
Return on assets%
13.31
15.19
15.32
16.18
18.19
17.30
17.78
19.03
20.84
17.97
11.15
17.97
17.54
87
0.13
EPS₹
0.18
0.22
0.22
0.22
0.24
0.25
0.28
0.31
0.33
0.38
0.14
9.57%
9.36%
—
27.33
EPS growth%
12.94
12.90
12.16
10.24
12.72
15.12
14.03
11.82
9.90
10.16
10.41
11.82
12.44
59
0.07
Bookvalue per sh₹
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
(0.79%)
(1.07%)
—
0.14
FCF per share₹
0.14
0.14
0.14
0.16
0.17
0.20
0.20
0.21
0.24
0.23
0.11
5.99%
4.54%
—
0.13
Dividend per sh₹
0.13
0.14
0.13
0.13
0.11
0.12
0.11
0.12
0.12
0.11
0.12
(1.22%)
(1.15%)
—
15.93
Div yield (avg)%
23.22
21.94
20.81
23.54
22.42
22.83
20.89
18.03
19.16
17.92
28.95
19.16
21.42
56
22.63
Payout ratio%
12.20
13.14
10.46
12.31
13.24
11.83
10.07
7.39
6.45
9.09
6.78
9.09
11.15
23
108.0
Shares (diluted)M
111.2
104.0
114.7
102.6
114.4
105.7
112.2
113.3
106.2
110.6
105.4
(0.66%)
(1.02%)
5
11.17
Buyback yield%
33.74
35.66
35.95
37.94
35.08
32.34
31.38
32.00
30.11
30.65
13.89
31.38
33.04
22
0.446
D/E ratiox
0.221
0.200
0.214
0.191
0.177
0.194
0.214
0.234
0.222
0.213
0.875
0.214
0.213
21
47.80
Enterprise value₹M
21.25
19.57
19.79
20.32
21.42
22.90
22.69
22.80
22.64
24.23
49.81
2.50%
2.13%
35
37.63
LT debt₹M
9.674
9.924
10.27
11.75
13.55
14.00
15.03
16.32
16.48
18.39
7.328
6.30%
6.28%
38
Revenue
₹55.28M
5.41%
1.00×
Cost of revenue
₹35.17M
5.23%
0.98×
Operating expenses
₹11.02M
5.34%
0.99×
Goodwill & intangibles
17.74%
Cash and investments
14.75%
Spread over hurdle
(7.52%)