16.11
Revenue₹M
85.61
89.24
92.78
98.95
106.5
113.9
123.4
128.4
135.0
145.9
17.95
6.50%
6.11%
73
3.63
Revenue growth%
9.05
8.78
11.38
12.99
11.98
14.43
12.91
10.51
13.27
12.50
5.00
12.91
12.24
70
14.77
Gross margin%
26.32
24.77
22.52
23.53
21.87
18.91
18.00
19.39
21.73
21.06
2.15
19.39
21.80
5
12.57
Operating margin%
10.87
9.65
10.52
12.65
10.18
12.21
13.37
14.40
15.48
12.69
5.42
13.37
12.43
23
18.82
Net margin%
22.61
21.65
18.94
17.92
16.13
17.98
19.39
16.98
16.70
19.41
9.99
17.98
18.46
73
27.22
P/E ratio (avg)x
30.45
30.59
33.06
33.35
39.42
38.11
43.34
45.60
48.53
50.10
27.59
45.60
38.76
67
19.02
EV/EBITx
36.63
35.99
35.03
34.02
33.30
32.78
35.42
38.60
42.62
45.23
14.39
38.60
35.71
18
28.09
FCF yield (avg)%
12.34
10.85
8.78
7.03
6.81
8.98
7.21
10.11
8.13
8.41
16.32
8.41
8.60
20
18.95
FCF margin%
17.70
15.06
12.22
9.40
7.06
4.08
5.79
6.13
5.94
3.54
10.79
5.79
6.60
79
0.600
FCF / Net incomex
1.502
1.475
1.447
1.636
1.739
1.871
1.823
1.793
1.889
2.056
0.495
1.871
1.766
6
29.16
ROIC%
17.84
18.64
20.62
23.19
24.27
27.21
29.85
30.10
28.54
30.16
23.86
29.85
25.74
23
26.06
Return on equity%
15.67
13.21
14.83
17.71
19.85
21.27
20.43
21.02
18.99
21.20
29.27
21.02
19.42
41
29.68
Return on assets%
13.50
10.64
8.92
10.38
9.94
7.56
9.00
9.72
7.63
7.20
4.69
7.63
9.36
26
0.25
EPS₹
0.26
0.25
0.26
0.24
0.26
0.28
0.29
0.27
0.29
0.31
0.26
3.67%
1.47%
—
23.10
EPS growth%
3.02
0.61
3.08
0.40
0.40
0.40
1.74
0.40
0.55
2.61
3.92
0.55
0.58
80
0.25
Bookvalue per sh₹
0.33
0.34
0.37
0.40
0.39
0.46
0.48
0.51
0.58
0.58
0.10
8.37%
6.63%
—
0.16
FCF per share₹
0.10
0.11
0.11
0.11
0.10
0.10
0.11
0.13
0.15
0.15
0.11
8.81%
4.42%
—
0.25
Dividend per sh₹
0.26
0.29
0.33
0.33
0.33
0.38
0.36
0.38
0.39
0.46
0.20
6.84%
5.92%
—
27.25
Div yield (avg)%
5.20
3.22
1.60
2.74
5.17
5.12
4.44
7.33
4.88
7.12
24.23
5.12
5.00
24
22.81
Payout ratio%
26.32
28.39
30.78
33.70
33.14
31.77
30.53
29.13
26.58
26.30
18.73
29.13
29.83
95
218.3
Shares (diluted)M
228.6
242.7
227.8
207.3
229.2
220.8
235.2
246.7
230.0
215.4
210.1
(1.24%)
(0.43%)
20
6.20
Buyback yield%
22.90
20.18
17.48
19.07
19.14
21.28
23.87
21.82
23.04
21.60
17.55
21.82
21.44
72
1.332
D/E ratiox
3.171
3.787
4.203
4.382
4.814
5.723
6.659
7.456
8.228
8.953
1.572
7.456
5.269
60
66.30
Enterprise value₹M
34.91
31.63
32.87
35.64
34.91
34.37
35.02
33.12
31.42
32.74
50.25
(1.28%)
0.11%
88
77.85
LT debt₹M
76.18
79.56
73.66
63.97
56.25
52.73
45.66
40.57
41.87
39.37
83.37
(6.89%)
(7.70%)
86
Revenue
₹145.9M
6.11%
1.00×
Cost of revenue
₹68.56M
6.07%
1.00×
Operating expenses
₹30.26M
6.09%
1.00×
Cash and investments
21.70%
Property and equipment
13.45%
Spread over hurdle
35.96%