2.810
Revenue₹M
12.86
13.98
15.26
16.54
18.03
19.91
21.88
23.56
25.83
27.98
3.088
9.20%
8.96%
57
6.70
Revenue growth%
10.82
12.31
13.59
14.82
14.53
14.40
13.13
15.58
16.62
17.44
6.33
15.58
14.47
73
25.19
Gross margin%
31.53
30.75
32.95
33.70
33.90
31.16
31.41
30.91
31.42
29.52
26.57
31.16
31.42
83
4.99
Operating margin%
7.10
4.91
6.77
4.19
2.07
1.04
0.40
0.40
0.40
0.40
8.30
0.40
1.56
7
11.38
Net margin%
5.95
5.11
7.12
4.83
5.09
3.04
5.40
4.51
5.10
7.22
20.70
5.10
5.11
10
32.51
P/E ratio (avg)x
55.59
59.51
65.43
77.43
91.61
89.50
106.3
107.8
123.9
131.3
7.179
107.8
90.56
25
29.67
EV/EBITx
17.43
17.36
16.89
19.74
20.92
20.94
21.15
24.08
26.23
26.99
14.47
24.08
20.93
10
3.79
FCF yield (avg)%
24.86
25.02
27.37
28.41
26.15
25.94
26.99
28.40
31.30
32.17
3.45
28.40
27.18
83
23.61
FCF margin%
12.15
13.34
10.48
7.59
9.15
9.15
11.72
11.85
13.24
15.62
15.71
11.85
11.79
33
0.805
FCF / Net incomex
1.107
1.185
1.334
1.267
1.240
1.352
1.305
1.419
1.615
1.774
0.534
1.419
1.320
70
13.49
ROIC%
11.72
10.31
8.09
9.78
7.21
7.51
7.54
7.62
10.39
11.53
6.32
7.62
8.93
86
16.02
Return on equity%
0.45
1.16
0.97
1.61
3.74
1.06
3.75
3.65
2.32
3.30
7.83
3.30
1.97
47
27.67
Return on assets%
27.14
24.81
23.76
25.60
24.75
22.08
24.94
22.91
25.18
26.32
17.90
24.94
24.87
19
0.09
EPS₹
0.06
0.07
0.08
0.08
0.08
0.08
0.09
0.08
0.09
0.10
0.10
5.49%
6.65%
—
11.23
EPS growth%
12.69
15.13
12.93
10.99
10.32
13.20
14.89
15.84
17.03
17.61
12.53
15.84
14.04
27
0.15
Bookvalue per sh₹
0.08
0.09
0.10
0.12
0.13
0.15
0.15
0.15
0.14
0.14
0.13
0.79%
5.89%
—
0.10
FCF per share₹
0.07
0.07
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.10
5.00%
1.18%
—
0.04
Dividend per sh₹
0.11
0.11
0.10
0.10
0.10
0.09
0.10
0.12
0.12
0.12
0.15
3.45%
0.22%
—
12.77
Div yield (avg)%
1.89
1.18
0.54
2.60
0.40
1.16
3.74
2.58
4.50
2.71
20.53
2.71
2.23
48
24.67
Payout ratio%
11.57
13.58
11.27
10.37
8.76
7.30
4.61
2.80
0.40
2.04
11.39
2.80
8.03
72
100.7
Shares (diluted)M
86.94
80.60
80.24
77.11
81.24
80.11
84.59
81.61
73.63
77.75
100.3
(0.88%)
(1.81%)
7
18.16
Buyback yield%
15.01
15.65
17.25
18.67
21.12
19.54
21.02
22.84
24.01
21.20
22.70
21.20
20.28
39
0.125
D/E ratiox
0.183
0.178
0.210
0.251
0.256
0.307
0.320
0.377
0.382
0.448
0.559
0.377
0.282
21
6.753
Enterprise value₹M
35.38
36.46
42.89
45.08
48.92
56.68
65.69
66.42
67.77
66.55
18.41
6.35%
7.94%
45
16.09
LT debt₹M
13.67
14.29
14.59
15.38
13.06
13.47
11.71
9.973
8.631
8.692
9.868
(7.82%)
(5.44%)
34
Revenue
₹27.98M
8.96%
1.00×
Cost of revenue
₹14.60M
8.92%
1.00×
Operating expenses
₹4.569M
9.07%
1.01×
Goodwill & intangibles
15.17%
Spread over hurdle
21.20%