7.927
Revenue₹M
19.90
20.55
21.05
21.77
22.62
23.41
24.11
24.64
25.58
26.53
8.281
3.23%
3.54%
66
7.44
Revenue growth%
1.33
0.40
0.40
2.62
4.86
3.66
5.62
8.49
8.61
8.72
29.34
8.49
4.26
91
4.53
Gross margin%
26.76
28.81
28.31
31.03
28.78
31.03
29.46
30.64
27.88
26.02
5.13
29.46
28.80
75
22.62
Operating margin%
18.03
19.56
17.54
17.89
20.86
18.44
21.15
21.14
19.36
19.81
8.07
19.81
19.46
87
13.70
Net margin%
19.12
18.33
20.47
19.87
17.56
19.25
18.05
15.37
18.31
18.30
11.56
18.30
18.32
69
30.29
P/E ratio (avg)x
23.89
24.92
25.07
25.50
27.73
25.69
24.78
24.96
23.95
26.62
33.11
24.96
25.02
52
7.295
EV/EBITx
39.21
40.87
43.76
46.83
55.22
63.07
69.09
71.80
78.55
91.10
17.95
71.80
59.15
51
25.92
FCF yield (avg)%
9.51
12.06
14.88
16.53
14.19
15.92
16.35
17.96
18.34
19.55
27.99
17.96
16.14
64
4.11
FCF margin%
26.69
25.59
25.81
25.78
26.31
24.51
21.52
23.20
25.03
23.77
29.08
23.77
25.31
24
0.726
FCF / Net incomex
2.044
2.387
2.476
2.796
3.259
3.702
3.841
4.483
4.436
4.475
0.171
4.436
3.481
79
20.19
ROIC%
27.11
24.92
23.70
23.17
20.95
22.15
23.27
25.05
24.24
22.74
9.79
23.27
23.48
41
11.65
Return on equity%
25.59
25.85
22.91
23.21
21.93
22.98
25.52
24.76
26.40
24.83
14.66
24.83
24.79
68
20.46
Return on assets%
19.50
17.78
18.41
19.04
16.33
17.51
14.68
15.27
13.42
11.48
17.62
14.68
16.92
33
0.12
EPS₹
0.13
0.14
0.15
0.14
0.15
0.15
0.14
0.14
0.13
0.12
0.13
(4.95%)
0.13%
—
12.81
EPS growth%
3.22
5.23
6.86
9.16
7.67
8.06
10.30
8.75
10.55
8.42
10.74
8.75
8.24
93
0.06
Bookvalue per sh₹
0.07
0.08
0.08
0.08
0.09
0.08
0.08
0.08
0.07
0.07
0.11
(4.05%)
0.58%
—
0.09
FCF per share₹
0.08
0.08
0.07
0.08
0.07
0.08
0.09
0.08
0.09
0.10
0.04
5.33%
0.08%
—
0.09
Dividend per sh₹
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.09
0.91%
(0.35%)
—
28.89
Div yield (avg)%
25.01
22.43
23.72
25.69
25.35
27.28
26.49
29.42
27.17
29.66
29.47
27.28
26.09
74
5.39
Payout ratio%
14.30
13.35
14.10
11.62
9.64
11.32
10.01
9.45
12.24
13.66
8.00
11.32
11.93
65
100.6
Shares (diluted)M
128.2
129.6
122.8
113.0
117.5
125.8
119.0
121.6
135.0
129.0
101.4
1.88%
1.00%
58
12.25
Buyback yield%
0.40
3.06
2.09
4.31
7.05
9.76
10.83
12.71
15.58
14.00
18.18
12.71
8.40
78
0.215
D/E ratiox
2.161
2.119
2.186
2.318
2.669
2.658
2.746
3.161
3.484
3.838
0.878
3.161
2.663
63
18.35
Enterprise value₹M
4.230
3.767
4.175
4.496
4.795
5.167
4.667
4.664
5.068
5.650
18.70
3.34%
4.01%
13
10.07
LT debt₹M
1.509
1.306
1.328
1.283
1.273
1.184
1.243
1.290
1.233
1.330
23.81
0.88%
(1.05%)
55
Revenue
₹26.53M
3.54%
1.00×
Cost of revenue
₹18.57M
3.54%
1.00×
Operating expenses
₹3.374M
3.48%
0.99×
Cash and investments
17.02%
Property and equipment
14.89%
Spread over hurdle
12.00%