102.0
Revenue₹M
182.7
189.6
196.1
202.0
207.8
221.0
235.8
242.6
259.7
272.3
108.3
5.56%
4.42%
56
9.66
Revenue growth%
7.62
9.34
11.96
13.57
16.46
15.33
16.45
17.20
19.82
21.25
28.49
17.20
15.89
34
12.33
Gross margin%
29.15
29.87
27.88
28.47
27.39
26.15
26.71
28.90
26.79
28.54
23.74
26.79
28.18
20
3.53
Operating margin%
18.12
18.73
18.56
20.16
21.71
22.15
20.50
23.03
20.33
19.06
26.13
20.50
20.24
60
16.44
Net margin%
4.13
6.35
6.17
6.11
4.26
3.92
3.95
3.23
5.21
4.88
11.23
3.95
4.57
59
10.75
P/E ratio (avg)x
33.89
33.69
35.67
35.86
38.48
34.95
33.49
33.94
32.55
33.82
34.24
33.82
33.91
71
17.70
EV/EBITx
20.54
21.02
18.36
19.13
19.78
21.48
23.37
21.08
21.43
22.29
16.45
21.48
21.05
14
24.16
FCF yield (avg)%
23.58
21.59
21.58
23.60
25.74
24.95
25.67
27.82
24.96
27.37
24.84
25.67
24.95
14
28.71
FCF margin%
25.01
23.19
21.51
19.49
19.48
22.05
23.62
23.09
20.80
21.37
25.93
22.05
21.78
16
1.144
FCF / Net incomex
0.251
0.223
0.218
0.238
0.239
0.218
0.205
0.222
0.222
0.250
0.677
0.222
0.223
11
25.36
ROIC%
8.57
9.36
11.93
10.36
9.85
7.92
5.13
3.37
3.87
5.31
27.44
5.13
8.24
65
12.91
Return on equity%
21.39
21.21
23.69
23.95
24.40
21.66
21.74
22.01
19.69
20.60
13.32
21.66
21.70
6
18.76
Return on assets%
10.62
8.87
10.19
8.55
10.84
11.56
9.27
7.00
4.36
6.76
6.93
7.00
9.07
60
0.11
EPS₹
0.10
0.10
0.11
0.12
0.11
0.11
0.12
0.12
0.14
0.15
0.12
5.38%
3.40%
—
15.06
EPS growth%
14.87
12.63
15.63
17.24
14.35
13.95
16.55
15.03
13.79
16.03
18.74
15.03
14.95
92
0.17
Bookvalue per sh₹
0.08
0.07
0.08
0.08
0.08
0.07
0.06
0.05
0.05
0.05
0.10
(9.13%)
(5.01%)
—
0.18
FCF per share₹
0.21
0.21
0.24
0.24
0.26
0.26
0.29
0.30
0.35
0.36
0.05
6.40%
5.91%
—
0.20
Dividend per sh₹
0.19
0.20
0.21
0.23
0.24
0.25
0.26
0.29
0.33
0.38
0.15
9.33%
7.53%
—
25.50
Div yield (avg)%
1.96
0.40
1.36
2.77
3.32
0.98
0.49
0.40
0.40
2.84
29.24
0.49
1.17
90
10.48
Payout ratio%
19.28
17.39
15.40
16.45
18.48
18.77
16.56
18.74
19.78
16.95
14.62
18.74
17.93
33
518.7
Shares (diluted)M
610.8
613.9
599.3
652.8
721.7
681.2
672.1
680.7
679.4
767.5
535.1
1.24%
3.70%
46
4.24
Buyback yield%
16.55
15.23
14.84
15.08
14.34
12.96
13.79
14.76
15.80
18.67
22.82
14.76
14.96
65
0.343
D/E ratiox
0.298
0.272
0.307
0.338
0.344
0.319
0.354
0.334
0.346
0.354
0.885
0.346
0.336
57
190.9
Enterprise value₹M
219.0
232.7
220.6
256.7
238.4
268.5
273.5
272.6
268.0
275.3
76.71
2.92%
3.46%
77
203.3
LT debt₹M
20.47
21.88
23.02
24.62
23.09
23.83
23.76
22.25
21.42
22.62
124.4
(0.41%)
1.74%
85
Revenue
₹272.3M
4.42%
1.00×
Cost of revenue
₹190.6M
4.42%
1.00×
Operating expenses
₹51.11M
4.82%
1.04×
Cash and investments
19.72%
Property and equipment
17.26%
Spread over hurdle
(10.57%)