11.74
Revenue₹M
22.93
24.59
27.20
29.09
30.98
34.00
37.23
40.49
43.36
46.75
12.56
8.58%
8.34%
13
24.86
Revenue growth%
15.75
15.67
15.25
16.24
15.54
16.86
14.60
13.47
10.64
9.75
6.70
13.47
15.40
62
10.29
Gross margin%
20.03
19.12
21.30
21.39
18.45
21.25
23.90
24.10
26.59
24.74
16.87
24.10
21.35
62
9.99
Operating margin%
19.86
20.64
22.81
23.28
20.59
21.35
20.39
18.49
16.61
17.48
21.41
18.49
20.49
93
20.88
Net margin%
21.15
20.30
22.11
20.06
20.22
18.18
19.70
18.25
15.50
16.45
14.03
18.18
19.88
60
11.97
P/E ratio (avg)x
33.41
33.65
38.64
36.63
35.41
34.34
35.74
39.51
41.92
45.43
35.36
39.51
36.18
23
8.159
EV/EBITx
28.02
27.03
26.13
25.20
22.38
22.01
22.74
20.92
18.70
17.98
6.340
20.92
22.56
5
22.24
FCF yield (avg)%
12.34
10.94
13.00
15.10
15.79
18.35
15.89
14.31
14.39
15.19
19.49
15.19
14.75
53
17.27
FCF margin%
13.98
11.72
11.13
8.48
9.23
6.58
7.21
7.12
5.85
7.59
11.84
7.12
8.03
92
0.493
FCF / Net incomex
1.005
0.901
0.971
1.047
0.966
0.937
0.872
0.944
0.865
0.857
0.582
0.872
0.941
7
26.96
ROIC%
31.11
29.70
28.26
25.72
24.52
22.01
24.49
22.72
24.70
27.66
24.27
24.49
25.21
14
27.15
Return on equity%
1.95
1.25
1.35
0.40
1.35
0.51
2.65
5.64
7.43
8.16
9.22
5.64
1.65
10
27.19
Return on assets%
6.07
7.68
10.06
12.85
15.49
16.61
14.10
13.47
11.89
9.34
14.33
13.47
12.37
93
0.02
EPS₹
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.02
9.29%
8.80%
—
24.78
EPS growth%
12.38
12.48
9.70
6.75
9.20
8.17
8.55
8.20
9.58
10.51
10.23
8.55
9.39
44
0.06
Bookvalue per sh₹
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
(8.55%)
(6.94%)
—
0.04
FCF per share₹
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.08
0.08
0.01
6.90%
4.10%
—
0.01
Dividend per sh₹
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.02
0.21%
0.05%
—
19.25
Div yield (avg)%
10.58
12.58
10.75
12.41
9.93
8.41
10.67
9.14
8.97
11.41
15.11
9.14
10.62
46
8.39
Payout ratio%
11.98
13.03
15.75
13.93
16.88
14.96
16.32
17.98
15.08
17.06
8.31
16.32
15.42
58
0.924
Shares (diluted)B
1.135
1.070
1.025
1.113
1.115
1.187
1.255
1.382
1.519
1.575
0.905
7.14%
4.30%
63
15.56
Buyback yield%
18.76
16.11
16.97
16.92
19.21
21.19
18.29
19.59
17.17
14.45
11.12
18.29
17.73
52
1.326
D/E ratiox
0.926
0.849
0.854
0.861
0.931
0.883
0.961
0.915
0.980
0.891
1.019
0.915
0.903
73
47.38
Enterprise value₹M
17.77
18.41
16.67
17.08
18.26
16.75
18.28
16.16
15.33
14.94
31.13
(3.93%)
(1.61%)
15
5.597
LT debt₹M
30.55
35.18
36.96
42.29
44.53
50.44
52.11
51.93
55.39
51.54
26.44
2.96%
6.54%
76
Revenue
₹46.75M
8.34%
1.00×
Cost of revenue
₹21.00M
8.55%
1.02×
Operating expenses
₹10.67M
8.25%
0.99×
Cash and investments
19.49%
Goodwill & intangibles
17.72%
Spread over hurdle
41.40%