39.47
Revenue₹M
32.22
33.12
34.06
34.79
36.39
37.83
39.82
40.64
42.68
45.04
43.08
4.36%
3.83%
16
28.31
Revenue growth%
10.17
12.69
11.43
10.59
12.53
12.34
11.24
12.87
10.52
7.57
16.57
11.24
11.34
59
29.67
Gross margin%
2.18
1.51
0.40
2.10
4.81
4.86
2.58
0.40
3.29
2.05
18.79
2.58
2.14
21
28.54
Operating margin%
11.95
9.18
8.41
6.79
4.35
2.40
4.39
2.68
4.16
2.01
10.65
2.68
4.37
93
21.07
Net margin%
14.51
17.08
17.00
14.20
14.57
15.05
14.51
13.10
14.34
15.78
9.84
14.51
14.54
61
35.97
P/E ratio (avg)x
19.70
17.33
15.67
15.23
16.20
15.83
14.31
15.23
13.70
13.18
28.93
14.31
15.45
50
24.53
EV/EBITx
48.11
50.29
49.57
53.49
62.54
70.01
78.69
92.22
101.1
120.9
28.97
92.22
66.27
93
16.22
FCF yield (avg)%
2.72
1.88
1.02
0.40
0.40
0.40
0.40
0.40
0.40
1.90
18.58
0.40
0.40
42
22.72
FCF margin%
31.00
28.76
27.94
29.67
28.75
29.13
30.92
33.48
31.89
33.73
26.37
31.89
30.30
65
0.905
FCF / Net incomex
0.224
0.246
0.239
0.248
0.240
0.238
0.272
0.273
0.313
0.354
0.823
0.273
0.247
63
13.08
ROIC%
15.00
12.73
15.07
17.29
19.34
18.93
17.74
17.52
16.63
18.51
4.03
17.74
17.41
70
12.48
Return on equity%
9.48
9.88
11.65
14.10
15.00
12.56
12.12
14.62
13.66
10.91
5.00
12.56
12.34
43
27.74
Return on assets%
5.84
4.25
2.87
3.04
1.86
0.40
1.68
0.40
0.40
2.27
13.51
0.40
2.06
36
0.06
EPS₹
0.04
0.04
0.04
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.07
(4.05%)
(5.05%)
—
18.52
EPS growth%
0.40
0.82
1.31
1.98
1.25
0.40
1.94
4.31
7.27
6.10
8.75
4.31
1.63
52
0.01
Bookvalue per sh₹
0.07
0.07
0.07
0.08
0.09
0.10
0.11
0.11
0.12
0.12
0.04
6.11%
6.23%
—
0.04
FCF per share₹
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.06
(3.61%)
(1.88%)
—
0.04
Dividend per sh₹
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
0.02
0.02
0.04
1.57%
4.42%
—
16.57
Div yield (avg)%
8.65
10.49
12.20
11.72
10.80
12.05
14.74
16.83
17.51
20.47
28.80
16.83
12.13
66
9.16
Payout ratio%
29.06
26.35
27.44
26.64
25.83
27.94
26.23
29.18
30.70
32.46
7.35
29.18
27.69
32
0.658
Shares (diluted)B
0.861
0.944
1.054
1.017
0.995
1.130
1.309
1.471
1.495
1.620
0.678
10.24%
7.12%
12
12.93
Buyback yield%
7.03
6.32
8.54
7.69
4.74
5.64
3.60
5.90
7.21
9.66
12.27
5.90
6.67
33
0.190
D/E ratiox
0.600
0.645
0.630
0.663
0.719
0.721
0.669
0.633
0.602
0.541
0.160
0.633
0.639
36
41.01
Enterprise value₹M
31.00
33.34
32.38
30.88
27.66
27.12
28.32
30.67
29.18
31.54
39.94
2.66%
(0.27%)
37
12.05
LT debt₹M
51.27
52.65
51.08
57.39
58.79
64.45
69.77
78.62
80.15
80.52
25.10
6.49%
5.79%
18
Revenue
₹45.04M
3.83%
1.00×
Cost of revenue
₹22.81M
4.50%
1.07×
Operating expenses
₹9.559M
3.20%
0.94×