27.44
Revenue₹M
21.90
23.50
24.92
26.72
28.52
30.49
32.87
34.64
36.96
40.06
30.59
7.03%
7.18%
7
27.54
Revenue growth%
20.36
21.40
18.45
16.42
16.94
19.42
18.14
18.70
15.96
16.28
8.54
18.14
18.30
13
29.82
Gross margin%
17.46
19.14
17.63
14.87
17.46
17.55
20.26
18.01
18.90
19.36
16.64
18.90
17.82
32
9.52
Operating margin%
19.79
22.38
23.49
22.45
19.84
17.25
16.45
16.21
18.67
19.56
8.89
17.25
19.68
43
18.52
Net margin%
18.59
21.30
19.51
19.53
17.30
16.54
18.52
17.59
17.36
17.04
9.15
17.36
18.05
29
9.989
P/E ratio (avg)x
21.55
19.60
17.98
17.99
16.91
17.84
17.42
17.81
17.51
17.56
21.97
17.56
17.82
93
6.151
EV/EBITx
24.95
28.02
32.40
30.65
31.52
36.50
41.91
42.29
48.44
56.88
15.68
42.29
34.45
41
22.17
FCF yield (avg)%
18.46
18.21
20.28
17.46
18.45
20.61
19.59
21.91
19.33
20.07
14.58
20.07
19.46
35
23.88
FCF margin%
9.51
8.83
10.32
11.79
11.36
11.33
12.13
12.71
10.34
10.73
19.25
11.33
11.03
65
1.532
FCF / Net incomex
0.930
0.936
1.002
1.157
1.241
1.325
1.477
1.520
1.771
1.983
0.476
1.520
1.283
25
26.10
ROIC%
0.40
2.91
0.45
3.35
4.48
2.97
0.67
0.94
0.40
0.40
9.27
0.67
0.81
49
16.16
Return on equity%
22.51
21.65
21.41
21.11
22.04
20.35
19.57
19.41
21.73
24.15
16.16
20.35
21.53
86
28.74
Return on assets%
16.34
16.33
16.39
17.51
18.91
17.65
16.63
17.69
14.81
14.34
27.55
16.63
16.51
82
0.07
EPS₹
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.08
(1.28%)
(0.28%)
—
20.21
EPS growth%
10.60
10.77
11.42
10.15
13.11
15.68
14.96
13.87
11.02
11.58
20.49
13.87
11.50
68
0.03
Bookvalue per sh₹
0.14
0.15
0.14
0.16
0.18
0.17
0.16
0.18
0.17
0.17
0.12
(1.81%)
2.53%
—
0.16
FCF per share₹
0.07
0.06
0.06
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
(3.43%)
(6.00%)
—
0.17
Dividend per sh₹
0.12
0.11
0.10
0.09
0.08
0.07
0.06
0.06
0.06
0.07
0.05
(4.64%)
(6.52%)
—
11.76
Div yield (avg)%
2.19
1.88
0.66
0.40
0.40
0.40
0.59
0.40
0.97
0.40
13.05
0.40
0.50
30
4.47
Payout ratio%
5.17
5.11
2.49
2.54
2.22
0.40
0.40
0.61
0.40
0.40
20.10
0.40
1.42
70
115.6
Shares (diluted)M
159.6
153.4
147.3
135.0
123.4
130.5
121.0
117.2
134.1
139.1
109.7
2.43%
(1.43%)
19
7.70
Buyback yield%
15.79
18.75
20.04
20.76
18.82
20.12
19.69
21.61
20.45
18.64
26.34
20.12
19.86
30
0.629
D/E ratiox
0.150
0.140
0.136
0.133
0.120
0.108
0.102
0.103
0.105
0.103
1.785
0.103
0.114
9
31.85
Enterprise value₹M
54.91
58.02
54.40
56.41
52.63
48.53
46.52
48.07
54.05
48.84
51.72
(1.48%)
(0.23%)
77
23.29
LT debt₹M
44.63
44.73
39.70
36.61
34.40
36.80
32.60
34.34
35.61
37.14
13.26
1.54%
(1.04%)
38
Revenue
₹40.06M
7.18%
1.00×
Cost of revenue
₹21.63M
7.36%
1.02×
Operating expenses
₹8.136M
6.48%
0.94×
Goodwill & intangibles
17.62%