46.63
Revenue₹M
27.37
28.43
30.63
32.01
34.81
37.43
38.99
41.57
43.67
46.57
49.00
5.99%
6.12%
48
6.71
Revenue growth%
19.63
16.76
18.41
18.53
19.52
17.69
18.45
18.63
16.67
14.21
7.34
17.69
18.43
83
2.08
Gross margin%
22.25
24.94
23.59
24.20
21.64
19.15
20.46
18.76
19.48
20.71
23.30
19.48
21.18
39
7.72
Operating margin%
0.40
0.40
2.65
0.40
2.11
3.07
0.80
2.69
3.87
5.80
10.19
3.07
2.38
6
8.53
Net margin%
12.25
12.99
13.71
16.22
13.62
12.69
11.63
14.08
15.54
15.00
29.76
14.08
13.67
39
30.02
P/E ratio (avg)x
19.50
20.22
19.16
17.62
15.78
14.09
12.41
13.63
13.24
14.26
29.61
13.63
15.02
8
31.19
EV/EBITx
34.83
36.63
41.05
44.46
43.06
45.06
47.63
54.40
60.49
57.11
13.58
54.40
44.76
92
26.16
FCF yield (avg)%
19.59
22.06
22.84
24.88
23.36
21.88
20.35
17.66
19.33
22.00
10.31
20.35
21.94
14
4.02
FCF margin%
2.93
5.65
8.01
5.25
5.10
5.19
6.40
3.47
2.72
1.02
22.73
3.47
5.14
53
0.872
FCF / Net incomex
0.671
0.650
0.613
0.622
0.639
0.636
0.706
0.666
0.772
0.844
1.119
0.706
0.658
71
25.49
ROIC%
5.39
8.11
7.80
5.34
6.43
4.07
6.53
3.71
5.34
3.95
19.07
4.07
5.36
17
4.58
Return on equity%
6.78
5.23
3.33
3.16
3.89
1.53
0.40
2.75
0.67
0.40
21.97
0.67
2.95
58
24.60
Return on assets%
3.62
2.22
4.47
6.68
8.36
10.26
12.26
12.35
11.37
12.81
14.50
12.26
9.31
73
0.22
EPS₹
0.11
0.12
0.13
0.16
0.18
0.19
0.22
0.24
0.27
0.29
0.23
9.99%
11.60%
—
21.18
EPS growth%
34.78
34.80
31.86
32.96
30.58
28.98
31.54
33.72
31.17
30.21
8.15
31.17
31.70
56
0.24
Bookvalue per sh₹
0.24
0.24
0.23
0.22
0.24
0.25
0.27
0.26
0.26
0.26
0.38
1.74%
0.51%
—
0.22
FCF per share₹
0.42
0.47
0.56
0.66
0.77
0.86
0.91
1.08
1.19
1.44
0.33
13.26%
14.68%
—
0.26
Dividend per sh₹
0.22
0.24
0.25
0.28
0.27
0.30
0.34
0.35
0.37
0.39
0.16
8.02%
6.28%
—
20.07
Div yield (avg)%
26.39
23.92
24.78
26.05
23.06
20.18
20.68
23.24
23.96
24.46
7.38
23.24
23.94
64
5.99
Payout ratio%
17.86
19.02
18.02
16.72
19.59
18.85
17.94
19.62
22.26
22.81
16.04
19.62
18.94
29
68.06
Shares (diluted)M
55.78
50.85
55.21
52.16
54.11
53.39
49.37
52.10
52.25
57.01
67.68
1.05%
(0.28%)
23
3.71
Buyback yield%
22.37
20.33
19.89
17.80
16.93
15.26
16.50
17.39
17.25
16.28
12.97
16.50
17.32
69
0.405
D/E ratiox
0.772
0.753
0.800
0.730
0.801
0.824
0.770
0.871
0.857
0.889
0.318
0.857
0.800
72
25.20
Enterprise value₹M
22.12
26.77
27.91
28.57
34.41
40.12
48.27
49.80
48.46
48.62
8.141
7.16%
8.23%
56
9.783
LT debt₹M
41.81
48.09
55.37
57.21
58.34
63.71
73.61
77.72
84.26
97.81
3.004
10.89%
10.24%
88
Revenue
₹46.57M
6.12%
1.00×
Cost of revenue
₹32.60M
6.12%
1.00×
Operating expenses
₹7.876M
6.06%
0.99×
Cash and investments
17.13%
Spread over hurdle
(3.49%)