39.20
Revenue₹M
37.42
38.78
39.51
41.37
42.83
43.98
46.65
49.39
51.88
54.10
40.54
4.78%
4.04%
21
15.98
Revenue growth%
15.87
15.24
12.69
15.17
15.02
17.03
16.86
13.98
13.01
11.96
20.62
13.98
15.10
33
16.94
Gross margin%
12.32
13.04
12.04
10.23
12.59
14.28
16.63
19.30
20.86
22.74
5.39
19.30
13.66
23
15.68
Operating margin%
22.25
24.54
24.81
24.00
24.87
22.97
25.42
28.12
26.79
28.70
4.60
26.79
24.84
37
18.47
Net margin%
21.50
23.00
20.23
18.72
18.21
15.92
17.79
15.81
17.62
16.28
3.06
16.28
18.00
44
20.13
P/E ratio (avg)x
28.38
32.33
38.01
42.46
50.00
51.51
56.05
65.38
72.76
86.46
6.213
65.38
50.76
56
26.52
EV/EBITx
34.44
31.56
32.85
33.51
37.27
39.56
42.81
38.97
36.36
35.83
37.06
38.97
36.09
19
21.56
FCF yield (avg)%
17.12
14.81
14.29
11.90
14.04
11.91
9.59
7.82
6.79
6.00
8.35
7.82
11.90
47
11.99
FCF margin%
30.32
31.33
32.61
33.76
31.18
30.25
27.28
29.32
28.33
28.81
5.71
28.81
30.28
89
1.329
FCF / Net incomex
0.250
0.233
0.253
0.281
0.309
0.321
0.348
0.347
0.371
0.346
1.714
0.347
0.315
74
16.51
ROIC%
19.93
17.47
17.84
17.43
19.92
20.43
23.10
21.83
19.32
20.90
23.03
20.90
19.92
83
19.63
Return on equity%
18.94
16.56
15.32
13.85
13.62
11.64
10.98
8.65
10.17
8.22
8.04
10.17
12.63
14
9.44
Return on assets%
7.59
4.95
6.29
4.04
1.13
2.60
4.60
6.15
7.16
10.01
2.66
6.15
5.55
41
0.05
EPS₹
0.07
0.08
0.08
0.09
0.10
0.09
0.10
0.10
0.11
0.12
0.06
5.25%
6.01%
—
11.38
EPS growth%
12.26
11.41
10.35
10.21
7.91
7.27
9.44
9.64
7.86
7.32
18.34
7.86
9.54
19
0.03
Bookvalue per sh₹
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.06
2.15%
0.81%
—
0.07
FCF per share₹
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.05
0.05
0.04
0.07
0.65%
1.36%
—
0.07
Dividend per sh₹
0.07
0.08
0.07
0.08
0.09
0.10
0.09
0.10
0.11
0.12
0.07
5.59%
7.42%
—
19.94
Div yield (avg)%
8.16
10.60
10.83
8.64
9.88
6.98
4.19
6.92
6.65
7.07
8.02
6.92
7.62
79
20.43
Payout ratio%
14.58
13.52
14.92
15.04
13.69
14.99
17.30
17.27
17.25
20.17
13.86
17.27
15.01
68
373.8
Shares (diluted)M
327.3
288.2
302.1
291.2
283.4
252.3
250.7
230.8
241.3
219.8
375.7
(4.96%)
(4.70%)
55
27.75
Buyback yield%
3.15
5.43
3.89
2.66
3.43
0.83
3.07
5.30
7.36
6.83
3.77
5.30
3.66
43
0.567
D/E ratiox
2.045
2.288
2.706
2.779
3.164
3.112
3.173
3.396
4.006
3.975
0.551
3.396
3.138
27
12.22
Enterprise value₹M
39.35
42.04
37.66
35.22
39.50
40.68
40.55
44.24
46.54
44.65
2.912
2.48%
0.37%
19
28.09
LT debt₹M
19.74
20.39
21.59
20.33
17.86
18.42
19.30
19.78
19.88
19.55
36.18
1.83%
0.19%
16
Revenue
₹54.10M
4.04%
1.00×
Cost of revenue
₹28.49M
4.28%
1.02×
Operating expenses
₹7.413M
3.90%
0.99×
Cash and investments
19.60%
Spread over hurdle
26.85%