14.69
Revenue₹M
42.20
42.66
43.56
44.46
45.99
46.91
47.29
48.25
49.93
49.81
15.63
1.61%
2.07%
92
27.07
Revenue growth%
36.19
33.72
35.08
36.68
35.50
34.19
37.01
39.84
39.35
39.23
11.21
39.23
36.43
51
7.49
Gross margin%
24.69
27.45
28.91
26.19
27.92
25.56
26.48
23.86
21.86
22.01
29.36
23.86
25.88
80
10.92
Operating margin%
17.31
17.06
19.88
20.00
22.26
25.25
22.71
20.00
17.99
19.78
14.04
20.00
19.94
34
12.76
Net margin%
5.80
5.37
4.18
6.98
5.84
7.71
9.78
8.56
9.93
12.51
24.52
9.78
7.35
60
11.14
P/E ratio (avg)x
9.244
9.160
9.651
9.490
8.626
8.410
8.088
8.265
8.900
8.109
16.61
8.265
8.763
62
23.24
EV/EBITx
52.18
52.41
56.72
52.04
48.15
54.96
50.50
49.66
53.05
55.70
19.11
53.05
52.29
27
17.23
FCF yield (avg)%
31.15
28.75
27.54
27.48
28.73
28.83
26.51
28.09
25.69
23.84
5.17
26.51
27.81
37
26.54
FCF margin%
17.01
15.55
13.80
14.58
16.26
17.70
18.10
17.80
20.28
22.08
26.46
18.10
17.36
86
1.376
FCF / Net incomex
0.798
0.868
0.861
0.847
0.885
0.807
0.813
0.821
0.853
0.752
1.450
0.813
0.834
93
27.39
ROIC%
9.89
8.34
9.88
7.08
8.51
7.43
5.08
3.45
1.50
0.40
16.63
3.45
7.25
30
9.88
Return on equity%
17.41
15.40
17.17
14.96
17.94
15.69
18.37
19.12
18.70
19.95
26.91
18.70
17.68
94
12.42
Return on assets%
20.47
20.56
19.21
18.92
17.84
15.39
12.52
12.14
15.09
14.01
5.65
14.01
16.61
92
0.11
EPS₹
0.14
0.17
0.16
0.16
0.16
0.17
0.18
0.18
0.18
0.21
0.12
5.67%
4.79%
—
19.25
EPS growth%
22.33
23.78
20.84
21.67
23.45
23.30
25.70
24.42
24.09
25.99
12.61
24.42
23.61
32
0.15
Bookvalue per sh₹
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.04
0.04
0.18
0.69%
(1.81%)
—
0.21
FCF per share₹
0.09
0.09
0.10
0.10
0.11
0.12
0.12
0.11
0.11
0.13
0.23
4.13%
5.39%
—
0.22
Dividend per sh₹
0.10
0.10
0.09
0.10
0.11
0.10
0.10
0.10
0.10
0.09
0.14
(4.41%)
(1.18%)
—
29.20
Div yield (avg)%
3.92
4.80
3.69
6.43
6.03
6.30
7.13
7.75
9.43
9.83
5.64
7.75
6.36
63
17.40
Payout ratio%
28.82
26.84
24.67
23.75
23.12
25.67
23.17
25.79
27.47
29.59
27.53
25.79
25.73
22
80.29
Shares (diluted)M
68.56
75.19
66.96
62.91
58.66
55.07
58.95
57.35
53.10
51.51
81.70
(2.57%)
(2.38%)
48
22.38
Buyback yield%
24.27
21.28
23.26
23.34
25.03
27.65
24.74
22.87
24.13
22.61
29.79
24.13
23.73
44
0.117
D/E ratiox
0.439
0.414
0.419
0.451
0.401
0.414
0.374
0.393
0.358
0.396
1.236
0.393
0.407
14
29.72
Enterprise value₹M
18.43
17.08
17.73
17.19
15.94
14.74
15.14
16.45
16.33
16.38
1.863
0.53%
(1.74%)
47
8.494
LT debt₹M
23.22
25.61
25.15
24.69
22.59
20.24
18.82
20.20
19.64
18.52
31.47
(3.90%)
(1.34%)
41
Revenue
₹49.81M
2.07%
1.00×
Cost of revenue
₹23.88M
2.23%
1.02×
Operating expenses
₹9.295M
1.65%
0.96×
Property and equipment
17.81%
Goodwill & intangibles
17.38%
Spread over hurdle
23.57%