12.31
Revenue₹M
12.08
12.83
13.37
14.00
14.92
15.63
16.48
17.53
18.63
19.68
12.80
5.70%
5.66%
69
29.22
Revenue growth%
25.17
24.89
24.64
22.96
23.19
24.45
26.31
28.13
26.94
29.90
16.58
26.94
25.03
6
28.57
Gross margin%
14.41
16.71
16.57
18.58
18.74
17.32
17.29
18.54
20.99
22.97
14.69
18.54
17.93
90
9.76
Operating margin%
25.39
27.32
29.52
29.72
29.32
30.21
28.71
28.82
30.53
29.24
16.24
29.24
29.28
90
18.03
Net margin%
27.41
24.75
26.22
28.89
31.80
32.95
33.17
34.94
36.18
33.76
10.00
33.76
32.37
7
37.90
P/E ratio (avg)x
45.34
45.37
53.36
61.94
72.75
75.11
80.30
80.94
86.57
90.58
10.57
80.94
73.93
35
19.16
EV/EBITx
14.08
14.26
12.97
13.28
14.58
13.00
14.23
13.91
14.84
15.02
23.87
14.23
14.15
11
7.66
FCF yield (avg)%
10.31
11.98
9.68
11.82
9.49
11.60
11.11
14.04
11.28
8.76
17.19
11.28
11.19
43
9.04
FCF margin%
7.32
4.69
2.51
0.40
3.11
6.02
4.79
2.89
5.87
5.97
15.88
5.87
4.74
29
1.684
FCF / Net incomex
0.650
0.594
0.535
0.577
0.578
0.592
0.609
0.585
0.500
0.461
0.151
0.585
0.581
36
5.85
ROIC%
3.85
2.28
0.93
1.25
1.01
0.40
3.11
1.50
0.40
0.40
11.85
0.40
1.13
92
10.40
Return on equity%
4.15
5.42
7.67
9.65
9.70
8.85
8.43
7.10
8.23
7.88
7.70
8.23
8.06
14
2.01
Return on assets%
25.43
22.66
23.14
22.75
24.40
26.80
24.42
21.67
24.49
23.62
27.93
24.42
24.01
45
0.04
EPS₹
0.04
0.04
0.05
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.04
(1.73%)
(3.23%)
—
6.09
EPS growth%
12.67
12.50
12.84
11.17
9.06
10.83
13.44
10.74
12.54
11.38
3.85
11.38
11.94
54
0.01
Bookvalue per sh₹
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.09
0.10
0.11
0.04
13.46%
11.19%
—
0.01
FCF per share₹
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
1.16%
(0.16%)
—
0.02
Dividend per sh₹
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.01
(1.92%)
(1.99%)
—
6.04
Div yield (avg)%
8.33
7.93
10.66
12.37
10.04
10.55
13.05
13.98
12.38
9.95
5.65
12.38
10.61
45
16.23
Payout ratio%
4.76
2.93
5.28
3.45
1.57
1.36
2.53
4.33
1.48
3.95
9.50
2.53
3.19
6
245.1
Shares (diluted)M
267.8
237.9
255.5
223.0
205.8
199.3
174.0
156.5
166.5
181.1
238.5
(2.52%)
(4.18%)
29
7.01
Buyback yield%
10.48
9.09
6.15
3.92
4.24
3.27
4.73
6.62
3.62
1.12
23.31
3.62
4.48
41
0.440
D/E ratiox
1.410
1.596
1.859
1.969
1.874
2.058
2.156
2.232
2.376
2.417
0.519
2.232
2.013
50
1.982
Enterprise value₹M
25.60
26.96
31.88
37.20
41.94
45.52
48.70
57.89
60.64
60.95
2.285
7.77%
10.83%
89
2.354
LT debt₹M
2.131
2.144
1.947
1.790
1.953
2.023
1.812
1.715
1.665
1.578
15.08
(4.18%)
(3.98%)
74
Revenue
₹19.68M
5.66%
1.00×
Cost of revenue
₹10.93M
5.88%
1.02×
Operating expenses
₹2.432M
5.46%
0.98×
Goodwill & intangibles
15.88%
Return on capital
147.23%
Spread over hurdle
139.00%