23.21
Revenue₹M
22.69
24.29
25.20
26.68
28.07
29.90
31.47
32.60
34.26
35.90
24.54
5.04%
5.46%
64
28.92
Revenue growth%
6.29
6.48
4.62
3.12
3.39
5.96
6.94
8.43
10.51
9.91
19.32
8.43
6.39
90
6.85
Gross margin%
3.30
2.54
0.40
0.58
3.30
5.19
8.11
10.77
9.84
11.54
19.05
9.84
4.24
85
26.09
Operating margin%
4.19
5.46
3.92
4.60
1.80
0.40
1.72
2.06
3.65
5.86
11.09
2.06
3.78
28
15.85
Net margin%
19.57
21.45
20.18
18.68
19.63
22.63
21.62
21.69
20.90
20.85
16.83
21.62
20.87
50
31.10
P/E ratio (avg)x
7.357
6.407
6.626
7.100
7.099
6.760
5.903
6.107
5.302
5.576
13.34
5.903
6.516
60
27.74
EV/EBITx
29.14
27.71
29.69
32.40
34.36
38.51
43.34
47.96
53.59
53.61
24.84
47.96
36.43
57
23.34
FCF yield (avg)%
9.93
9.33
9.53
9.21
6.38
6.86
7.44
7.31
8.62
6.80
28.13
7.31
8.03
22
5.25
FCF margin%
21.98
22.97
23.87
22.12
20.64
23.01
22.70
22.91
25.57
26.68
23.30
23.01
22.94
94
0.955
FCF / Net incomex
0.359
0.431
0.467
0.498
0.534
0.646
0.776
0.786
0.816
0.913
0.135
0.786
0.590
42
26.47
ROIC%
13.05
12.87
15.28
16.50
14.37
12.40
10.57
12.00
13.49
16.03
11.81
12.40
13.27
67
27.41
Return on equity%
25.17
23.07
21.59
18.73
18.21
19.86
21.37
24.08
26.63
26.87
6.09
24.08
22.33
59
22.94
Return on assets%
19.71
17.64
16.61
16.29
15.49
14.59
11.98
9.50
6.88
4.67
15.19
9.50
15.04
70
0.05
EPS₹
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
(2.72%)
(0.60%)
—
4.16
EPS growth%
24.17
26.95
28.14
31.04
30.20
32.87
31.35
30.52
32.00
30.74
3.67
31.35
30.63
67
0.04
Bookvalue per sh₹
0.04
0.05
0.05
0.05
0.06
0.07
0.08
0.08
0.08
0.08
0.02
6.82%
9.78%
—
0.07
FCF per share₹
0.06
0.07
0.07
0.06
0.06
0.06
0.07
0.08
0.08
0.07
0.07
2.67%
1.44%
—
0.03
Dividend per sh₹
0.12
0.13
0.14
0.15
0.18
0.18
0.20
0.22
0.23
0.27
0.06
8.56%
10.19%
—
7.53
Div yield (avg)%
13.40
15.30
18.11
19.84
19.20
20.55
17.69
17.47
15.82
14.13
27.45
17.47
17.58
87
21.05
Payout ratio%
11.62
9.44
12.05
10.81
13.63
12.14
10.38
10.05
7.90
7.84
6.04
10.05
10.60
11
186.9
Shares (diluted)M
179.8
194.9
197.6
206.5
193.4
189.0
170.8
184.2
166.5
168.4
184.3
(2.72%)
(0.98%)
86
21.43
Buyback yield%
13.85
15.48
15.68
16.39
17.17
17.50
14.68
13.24
15.49
15.44
9.35
15.44
15.48
39
1.151
D/E ratiox
2.405
2.368
2.673
3.054
3.153
3.486
3.773
3.725
3.674
3.815
1.453
3.725
3.320
78
6.945
Enterprise value₹M
5.820
6.660
6.920
7.748
7.615
8.320
7.813
8.997
9.259
10.65
26.91
6.95%
6.66%
38
35.52
LT debt₹M
44.78
46.25
50.00
52.02
56.91
61.05
67.33
67.57
66.13
74.88
33.31
5.64%
5.98%
63
Revenue
₹35.90M
5.46%
1.00×
Cost of revenue
₹25.13M
5.46%
1.00×
Operating expenses
₹5.825M
4.63%
0.92×
Cash and investments
18.21%
Goodwill & intangibles
17.45%
Spread over hurdle
(6.92%)