9.371
Revenue₹M
18.62
19.26
19.77
20.24
20.33
21.31
21.78
22.74
23.21
24.29
10.42
3.63%
2.80%
56
10.77
Revenue growth%
18.00
18.61
20.68
21.29
23.85
20.94
23.78
25.50
24.64
24.42
14.81
24.42
22.54
51
29.70
Gross margin%
9.43
11.20
12.70
13.31
14.23
17.00
17.75
20.63
23.20
25.34
19.16
20.63
15.62
76
24.36
Operating margin%
27.80
26.49
26.31
27.41
27.35
27.40
27.02
27.98
29.43
28.76
18.85
27.98
27.40
90
20.01
Net margin%
7.58
6.99
9.08
9.96
9.80
12.03
13.27
13.97
12.90
15.42
2.17
13.27
11.00
60
6.699
P/E ratio (avg)x
12.49
14.62
14.89
16.95
16.60
17.81
18.49
21.86
21.37
21.53
12.69
21.37
17.38
30
35.11
EV/EBITx
26.26
28.49
25.90
24.28
21.36
20.20
20.52
19.25
18.14
17.03
28.79
19.25
20.94
28
28.97
FCF yield (avg)%
17.64
17.76
20.46
22.18
24.13
26.50
29.01
29.99
28.04
25.77
20.69
28.04
24.95
53
19.22
FCF margin%
12.77
15.31
16.06
15.79
15.18
16.93
14.06
12.47
9.84
8.67
19.89
12.47
14.62
36
1.338
FCF / Net incomex
1.044
1.143
1.334
1.355
1.426
1.534
1.700
1.884
1.919
1.982
1.355
1.884
1.480
73
20.13
ROIC%
13.58
16.01
15.63
13.56
13.51
11.70
11.47
13.99
14.14
15.29
7.72
13.99
13.78
21
29.92
Return on equity%
11.99
12.99
15.12
15.16
14.79
17.24
17.72
15.13
16.63
18.44
22.01
17.24
15.15
9
28.03
Return on assets%
12.88
12.55
11.77
8.89
9.17
9.31
7.38
7.01
8.89
7.35
16.65
7.38
9.03
42
0.01
EPS₹
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
(0.76%)
0.24%
—
8.87
EPS growth%
18.56
15.85
15.01
16.79
18.93
20.00
22.14
23.00
24.55
23.25
18.81
23.00
19.47
23
0.05
Bookvalue per sh₹
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.01
6.04%
7.51%
—
0.04
FCF per share₹
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.02
0.02
0.02
0.02
(5.60%)
(5.66%)
—
0.06
Dividend per sh₹
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
(2.05%)
(1.05%)
—
18.30
Div yield (avg)%
4.04
4.83
2.17
3.27
0.89
1.80
0.40
2.12
3.34
4.11
15.78
2.12
2.72
14
7.30
Payout ratio%
14.43
12.58
10.94
13.27
15.85
12.87
14.10
14.01
14.27
12.02
20.52
14.01
13.64
25
292.3
Shares (diluted)M
430.0
490.5
455.9
448.6
519.5
564.2
650.3
752.5
789.7
897.1
284.8
11.54%
8.82%
8
28.37
Buyback yield%
10.78
10.35
12.59
14.13
13.73
10.93
8.97
6.65
4.12
4.35
18.89
6.65
10.56
61
0.976
D/E ratiox
1.230
1.328
1.319
1.227
1.133
1.202
1.121
1.113
1.188
1.218
0.509
1.188
1.210
50
7.986
Enterprise value₹M
13.67
13.38
14.52
15.33
15.84
15.59
15.39
14.66
14.83
13.31
14.53
(3.42%)
(0.14%)
27
1.572
LT debt₹M
21.63
23.41
28.22
31.14
32.15
32.38
36.26
41.78
41.67
42.05
26.66
5.51%
8.22%
49
Revenue
₹24.29M
2.80%
1.00×
Cost of revenue
₹15.09M
2.84%
1.00×
Operating expenses
₹5.738M
2.34%
0.96×
Goodwill & intangibles
16.38%
Spread over hurdle
(1.98%)