2.429
Revenue₹M
24.65
26.04
27.49
29.01
30.75
32.79
33.79
34.93
37.00
39.44
2.569
5.10%
5.24%
24
22.15
Revenue growth%
29.41
27.73
24.75
21.97
20.84
20.14
22.23
23.60
21.04
23.62
19.32
22.23
22.91
47
16.45
Gross margin%
26.99
26.04
23.06
23.76
24.59
24.14
22.06
20.30
18.11
16.31
10.73
20.30
23.41
65
27.57
Operating margin%
19.79
20.68
17.88
20.35
21.14
18.62
20.16
19.19
19.25
20.87
27.10
19.25
19.97
25
17.89
Net margin%
31.72
33.93
33.43
33.95
32.69
33.95
34.46
34.36
33.76
33.89
11.69
33.95
33.91
9
35.78
P/E ratio (avg)x
10.26
10.16
11.46
11.85
12.29
13.15
12.50
12.68
14.33
13.29
11.51
13.15
12.40
10
6.645
EV/EBITx
31.29
34.11
34.62
39.02
36.19
35.22
35.46
34.82
31.42
28.85
23.64
34.82
34.72
26
14.64
FCF yield (avg)%
16.99
15.10
13.66
14.66
12.03
13.94
13.95
16.93
15.89
14.58
14.00
14.58
14.62
94
12.92
FCF margin%
22.41
22.57
24.50
25.40
22.99
21.05
20.15
18.77
20.60
21.41
9.68
20.60
21.91
70
1.180
FCF / Net incomex
2.146
2.275
2.546
2.823
2.848
3.092
3.030
3.172
3.675
3.766
0.123
3.172
2.939
40
26.41
ROIC%
4.35
3.22
3.33
3.64
1.09
3.20
5.04
8.01
8.17
10.47
24.77
8.01
4.00
28
10.66
Return on equity%
0.40
1.53
2.79
3.37
5.56
8.05
8.09
9.76
10.19
9.38
15.04
9.38
6.80
27
10.84
Return on assets%
11.34
9.67
9.63
8.87
7.70
8.02
7.98
7.55
10.46
8.46
20.75
8.02
8.67
7
0.14
EPS₹
0.15
0.14
0.16
0.16
0.17
0.16
0.17
0.15
0.15
0.16
0.15
(1.88%)
(0.86%)
—
8.23
EPS growth%
29.53
28.10
27.76
25.10
27.41
29.39
30.12
32.69
30.99
30.87
24.92
30.87
29.46
23
0.08
Bookvalue per sh₹
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.05
8.13%
5.04%
—
0.21
FCF per share₹
0.09
0.09
0.08
0.09
0.10
0.09
0.09
0.10
0.11
0.12
0.17
4.61%
3.46%
—
0.16
Dividend per sh₹
0.20
0.23
0.23
0.23
0.22
0.24
0.27
0.26
0.26
0.26
0.10
2.69%
2.51%
—
12.11
Div yield (avg)%
19.96
20.87
21.21
23.15
21.24
19.68
19.86
21.01
22.95
21.95
26.79
21.01
21.11
42
12.67
Payout ratio%
0.62
3.48
3.58
5.25
6.26
9.17
11.53
9.46
10.24
7.74
11.29
9.46
7.00
88
172.1
Shares (diluted)M
182.3
184.6
168.0
161.8
155.0
155.9
152.0
152.0
157.0
135.2
167.3
(2.70%)
(2.51%)
27
15.68
Buyback yield%
13.28
11.97
9.40
9.09
11.07
12.06
13.82
12.47
11.64
11.38
2.60
12.06
11.80
19
0.112
D/E ratiox
2.335
2.628
2.515
2.430
2.510
2.765
2.789
3.030
3.116
3.162
1.401
3.030
2.696
69
23.91
Enterprise value₹M
19.31
20.58
19.44
16.98
14.85
15.75
14.79
14.60
15.37
15.96
19.20
1.45%
(1.92%)
83
12.22
LT debt₹M
46.07
50.65
52.87
63.47
67.01
66.55
76.55
76.01
82.43
86.13
25.41
5.15%
7.52%
31
Revenue
₹39.44M
5.24%
1.00×
Cost of revenue
₹27.61M
5.24%
1.00×
Operating expenses
₹6.490M
5.00%
0.98×
Property and equipment
16.25%
Spread over hurdle
(7.12%)