31.60
Revenue₹M
26.96
27.49
27.91
28.59
29.76
29.69
30.85
31.84
32.65
33.92
32.82
2.65%
2.34%
18
27.40
Revenue growth%
20.05
20.01
20.87
18.40
20.15
20.19
21.17
22.15
20.99
22.97
28.59
21.17
20.53
27
17.57
Gross margin%
17.64
20.49
22.00
23.57
24.41
21.83
19.70
21.61
22.91
24.05
30.00
21.83
21.92
74
10.65
Operating margin%
22.24
21.30
22.47
21.01
23.28
24.93
27.06
26.75
29.20
28.00
29.27
27.06
24.10
75
4.87
Net margin%
1.51
3.08
2.71
4.27
2.47
1.99
3.63
6.63
5.05
4.17
28.79
4.17
3.36
65
35.32
P/E ratio (avg)x
23.52
21.85
24.22
25.98
23.64
24.83
24.34
22.13
20.46
20.08
23.89
22.13
23.58
14
21.62
EV/EBITx
13.98
15.59
16.70
18.25
18.12
19.57
21.49
21.78
23.05
25.70
18.52
21.78
18.91
26
14.31
FCF yield (avg)%
24.07
21.73
24.48
27.33
25.23
27.82
29.38
30.07
27.50
25.07
24.51
27.82
26.28
92
10.91
FCF margin%
3.43
3.79
5.14
3.91
4.85
4.34
3.82
2.54
0.79
1.97
23.52
2.54
3.81
44
1.038
FCF / Net incomex
1.006
0.931
0.814
0.799
0.696
0.645
0.670
0.710
0.688
0.675
1.640
0.675
0.703
56
12.10
ROIC%
30.77
28.75
26.30
25.56
24.14
27.02
28.41
29.27
31.26
28.44
13.19
28.44
28.43
34
10.96
Return on equity%
23.54
21.44
22.90
25.02
25.62
25.94
27.66
28.43
27.80
27.35
11.54
27.66
25.78
80
21.55
Return on assets%
16.52
17.46
19.80
18.00
16.22
18.83
18.48
15.93
16.65
16.51
13.97
16.65
17.06
23
0.02
EPS₹
0.03
0.03
0.04
0.05
0.05
0.06
0.07
0.08
0.08
0.09
0.02
11.61%
13.58%
—
12.90
EPS growth%
18.01
15.23
12.75
13.23
12.66
10.92
11.45
12.42
13.90
12.89
22.47
12.42
12.82
80
0.02
Bookvalue per sh₹
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(4.85%)
(6.76%)
—
0.03
FCF per share₹
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
0.68%
0.71%
—
0.02
Dividend per sh₹
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
(3.26%)
(1.75%)
—
25.65
Div yield (avg)%
24.98
25.75
27.17
27.33
24.57
22.85
20.79
18.54
17.31
15.60
14.80
18.54
23.71
51
24.67
Payout ratio%
6.21
3.40
6.08
3.35
1.16
0.79
2.83
1.25
1.16
0.69
5.36
1.16
2.04
90
0.575
Shares (diluted)B
1.041
1.242
1.290
1.414
1.577
1.603
1.924
2.335
2.671
2.992
0.562
13.67%
12.77%
29
14.94
Buyback yield%
6.11
6.75
6.80
5.77
8.09
6.73
4.04
3.87
6.81
7.61
14.30
6.73
6.74
32
1.616
D/E ratiox
0.242
0.247
0.261
0.270
0.293
0.316
0.361
0.361
0.386
0.375
1.047
0.361
0.304
47
8.543
Enterprise value₹M
2.078
2.232
2.093
2.032
2.043
1.984
1.771
1.739
1.486
1.599
4.106
(4.79%)
(2.13%)
92
16.13
LT debt₹M
27.85
27.65
29.53
33.94
39.04
42.13
38.96
45.04
49.37
49.85
35.29
5.01%
6.00%
71
Revenue
₹33.92M
2.34%
1.00×
Cost of revenue
₹21.85M
2.16%
0.98×
Operating expenses
₹6.610M
2.58%
1.02×
Property and equipment
17.24%
Goodwill & intangibles
16.19%
Spread over hurdle
22.72%