16.87
Revenue₹M
75.32
82.41
89.59
94.99
105.4
114.3
124.3
137.4
151.8
167.7
18.35
9.73%
9.26%
55
2.13
Revenue growth%
15.75
12.97
10.94
11.93
12.05
9.26
7.59
6.57
4.92
7.52
27.39
7.52
10.10
92
14.00
Gross margin%
7.90
9.67
10.51
9.89
7.74
9.51
7.26
7.34
6.02
3.08
15.04
7.26
7.82
30
4.52
Operating margin%
1.73
2.11
3.24
5.60
7.74
6.45
6.78
5.85
3.67
3.24
14.04
5.85
4.63
81
21.42
Net margin%
26.55
28.48
27.33
27.77
27.12
24.46
23.31
23.17
25.62
22.91
26.05
23.31
26.08
37
35.25
P/E ratio (avg)x
32.60
31.71
33.36
36.06
40.52
45.10
48.65
47.40
48.01
57.08
33.20
48.01
42.81
27
12.23
EV/EBITx
16.80
15.73
17.09
16.92
17.38
18.66
18.67
18.72
20.44
19.00
34.12
18.72
18.02
91
9.83
FCF yield (avg)%
10.06
8.32
11.00
13.04
12.72
14.50
14.66
16.06
17.36
15.85
24.74
15.85
13.77
71
24.72
FCF margin%
16.41
15.15
12.15
14.04
15.52
13.62
13.20
14.44
15.60
13.67
6.28
13.67
14.24
84
0.759
FCF / Net incomex
1.040
0.959
0.994
1.082
1.099
1.196
1.339
1.244
1.312
1.226
1.598
1.244
1.147
5
21.16
ROIC%
16.71
17.06
19.03
20.65
18.66
20.34
23.10
23.09
24.81
25.37
27.97
23.10
20.49
30
26.49
Return on equity%
6.65
8.20
5.89
6.77
8.92
6.46
9.27
7.94
9.06
9.37
26.13
9.06
8.07
9
5.10
Return on assets%
8.81
6.46
8.01
7.87
7.91
9.05
9.23
6.69
6.45
4.22
29.98
6.69
7.89
61
0.02
EPS₹
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
5.10%
3.76%
—
24.93
EPS growth%
17.72
17.30
15.19
15.94
15.01
17.92
19.31
18.04
20.13
21.95
12.80
19.31
17.82
44
0.03
Bookvalue per sh₹
0.08
0.08
0.09
0.10
0.11
0.12
0.13
0.14
0.16
0.15
0.03
6.55%
6.82%
—
0.05
FCF per share₹
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
1.02%
(1.22%)
—
0.04
Dividend per sh₹
0.05
0.05
0.05
0.05
0.04
0.04
0.03
0.03
0.03
0.04
0.01
(2.42%)
(3.18%)
—
15.90
Div yield (avg)%
9.29
12.00
14.44
17.19
16.62
17.41
19.25
21.10
21.67
23.27
8.66
21.10
17.30
60
19.03
Payout ratio%
19.82
17.26
14.47
12.54
9.59
10.59
10.95
12.50
12.36
10.61
9.63
10.95
12.43
81
1.434
Shares (diluted)B
1.710
1.969
2.099
2.179
2.288
2.610
3.009
3.339
3.732
3.570
1.446
9.31%
8.39%
46
22.87
Buyback yield%
17.29
16.48
13.70
11.36
9.56
7.16
5.74
5.41
6.16
3.35
12.93
5.74
8.36
30
0.228
D/E ratiox
1.403
1.494
1.744
2.038
2.060
2.049
2.257
2.143
2.082
2.322
1.017
2.143
2.054
66
55.25
Enterprise value₹M
41.03
44.85
48.43
51.21
53.61
62.46
61.84
69.29
82.72
88.21
10.43
10.48%
7.99%
36
79.41
LT debt₹M
202.5
245.0
261.9
310.1
367.3
383.7
406.8
479.6
468.4
547.8
64.99
8.32%
11.04%
33
Revenue
₹167.7M
9.26%
1.00×
Cost of revenue
₹107.3M
9.34%
1.01×
Operating expenses
₹28.90M
9.44%
1.02×
Cash and investments
15.44%
Goodwill & intangibles
15.06%