5.464
Revenue₹M
9.689
10.05
10.22
10.75
11.36
12.09
12.55
13.26
14.01
14.35
6.057
4.79%
4.24%
38
19.76
Revenue growth%
8.04
9.38
6.93
8.59
11.47
9.18
11.18
12.24
11.30
11.37
14.22
11.30
10.28
70
15.76
Gross margin%
12.48
11.65
13.85
12.71
11.85
14.78
17.52
17.25
18.90
17.39
29.13
17.39
14.32
94
5.50
Operating margin%
11.04
9.98
10.69
7.83
7.09
4.44
6.78
9.36
12.11
10.76
6.51
9.36
9.67
82
21.71
Net margin%
15.83
16.69
14.96
13.51
15.24
17.64
15.55
18.04
20.34
17.87
29.81
17.87
16.26
39
19.45
P/E ratio (avg)x
22.57
22.27
21.85
22.65
21.79
22.24
24.81
27.06
29.49
28.04
6.885
27.06
22.61
53
30.57
EV/EBITx
21.05
23.65
27.45
26.94
25.20
23.85
22.31
23.07
25.63
29.71
15.87
23.85
24.53
69
11.70
FCF yield (avg)%
3.91
1.96
0.40
2.51
3.92
4.98
3.79
2.75
5.53
2.97
10.26
3.79
3.38
30
4.11
FCF margin%
0.40
1.41
3.82
3.33
3.27
1.16
2.46
0.90
0.40
0.40
15.46
0.90
1.29
85
1.129
FCF / Net incomex
1.126
1.172
1.206
1.187
1.080
1.026
1.078
1.133
1.139
1.198
1.564
1.133
1.136
52
7.76
ROIC%
10.61
9.12
9.74
11.50
11.33
8.99
6.60
4.51
7.37
5.51
3.40
6.60
9.06
34
28.03
Return on equity%
0.40
2.36
4.59
2.77
4.02
4.98
2.69
5.17
2.49
1.34
25.42
2.69
2.73
14
8.92
Return on assets%
6.68
8.30
5.50
4.70
2.82
0.68
0.40
0.40
0.40
1.21
28.53
0.40
2.01
58
0.03
EPS₹
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.03
5.20%
5.48%
—
19.55
EPS growth%
3.58
3.49
4.47
3.62
4.91
1.96
4.63
4.97
4.42
2.31
12.79
4.42
4.02
13
0.09
Bookvalue per sh₹
0.04
0.04
0.04
0.04
0.05
0.04
0.05
0.04
0.04
0.04
0.18
(3.76%)
(1.32%)
—
0.17
FCF per share₹
0.11
0.12
0.12
0.12
0.12
0.12
0.14
0.12
0.13
0.13
0.18
1.60%
0.48%
—
0.10
Dividend per sh₹
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.15
1.04%
(1.91%)
—
2.90
Div yield (avg)%
34.31
37.18
39.18
36.35
38.43
38.32
38.98
40.35
40.40
42.57
5.14
40.35
38.70
19
8.52
Payout ratio%
11.80
9.34
8.04
8.56
9.96
11.06
12.61
10.85
10.09
8.45
21.62
10.85
10.02
26
31.32
Shares (diluted)M
28.68
30.94
26.42
23.32
25.17
23.14
24.46
25.05
25.96
26.08
29.97
0.71%
(1.46%)
49
14.82
Buyback yield%
6.19
4.90
3.86
5.15
4.45
1.61
3.34
2.45
4.63
7.21
14.70
3.34
4.54
10
0.333
D/E ratiox
1.795
1.882
2.041
2.043
2.024
2.156
2.000
2.085
2.143
1.962
0.277
2.085
2.032
78
2.657
Enterprise value₹M
8.423
9.000
9.630
9.596
9.865
11.74
13.82
16.16
16.05
17.23
8.006
11.80%
8.77%
6
7.488
LT debt₹M
16.25
18.22
21.53
24.77
29.83
31.55
32.98
37.71
37.63
36.78
0.909
4.27%
9.32%
59
Revenue
₹14.35M
4.24%
1.00×
Cost of revenue
₹7.077M
3.92%
0.97×
Operating expenses
₹3.659M
4.90%
1.06×
Property and equipment
20.31%
Cash and investments
14.78%
Spread over hurdle
14.86%