80.13
Revenue₹M
85.98
91.40
99.53
108.4
118.6
130.1
142.9
152.5
165.5
175.9
84.08
8.20%
8.19%
71
22.89
Revenue growth%
31.37
34.00
35.86
36.48
37.30
39.87
41.66
43.95
42.04
42.36
20.71
42.04
38.58
68
29.01
Gross margin%
1.12
3.11
3.29
5.91
6.21
8.18
9.81
9.26
10.81
12.61
14.10
9.81
7.19
59
27.01
Operating margin%
23.16
23.21
25.28
26.31
27.62
26.43
29.27
31.09
29.52
30.48
14.56
29.52
27.03
58
24.36
Net margin%
17.68
15.78
14.93
12.00
9.78
7.25
7.24
6.36
6.23
9.13
2.78
7.24
9.45
10
29.63
P/E ratio (avg)x
24.28
26.14
26.92
25.74
26.63
24.32
26.51
29.20
28.99
27.98
23.27
27.98
26.57
74
20.72
EV/EBITx
11.97
12.93
12.14
14.11
15.05
16.75
18.52
20.21
21.66
22.49
21.71
20.21
15.90
18
15.64
FCF yield (avg)%
33.55
33.63
33.43
32.92
30.36
30.39
29.44
30.11
30.29
32.29
20.48
30.29
31.34
25
14.59
FCF margin%
17.30
17.65
20.01
21.03
21.20
21.60
20.80
21.42
20.10
22.53
22.95
21.42
20.92
22
0.320
FCF / Net incomex
2.324
2.828
2.806
3.227
3.642
4.331
5.055
5.258
6.368
6.932
0.612
5.258
3.986
13
9.25
ROIC%
26.24
23.78
25.54
23.18
24.81
24.38
22.93
25.74
26.92
29.23
26.32
25.74
25.17
34
10.73
Return on equity%
21.56
19.22
20.45
19.83
21.92
24.52
22.16
20.90
19.66
18.72
3.06
20.90
20.68
22
14.72
Return on assets%
23.88
21.09
20.34
22.75
21.16
18.24
17.56
17.58
15.77
17.41
3.17
17.56
19.29
78
0.05
EPS₹
0.07
0.06
0.06
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.06
(5.23%)
(7.19%)
—
28.10
EPS growth%
6.42
9.36
9.16
9.12
6.56
7.18
6.34
3.46
0.52
0.40
27.79
3.46
6.49
43
0.05
Bookvalue per sh₹
0.07
0.07
0.08
0.07
0.06
0.07
0.07
0.06
0.06
0.06
0.05
(1.96%)
(1.70%)
—
0.08
FCF per share₹
0.09
0.09
0.09
0.09
0.10
0.09
0.11
0.11
0.13
0.15
0.01
7.98%
5.18%
—
0.04
Dividend per sh₹
0.06
0.06
0.07
0.07
0.07
0.08
0.09
0.09
0.10
0.10
0.04
7.94%
5.90%
—
17.16
Div yield (avg)%
20.59
21.62
20.51
20.66
23.20
24.86
23.20
21.78
23.87
26.59
15.13
23.87
22.49
18
7.31
Payout ratio%
3.30
3.14
1.79
0.40
0.40
2.04
3.93
0.95
3.56
2.49
20.11
2.49
2.27
34
0.640
Shares (diluted)B
0.745
0.900
1.030
1.127
1.182
1.374
1.661
1.740
1.887
1.931
0.666
10.32%
9.79%
16
4.28
Buyback yield%
8.25
5.66
5.03
4.62
7.26
6.86
5.99
4.29
4.86
3.35
10.03
4.86
5.35
53
0.913
D/E ratiox
0.577
0.569
0.533
0.494
0.557
0.534
0.579
0.577
0.592
0.650
1.718
0.579
0.573
84
21.48
Enterprise value₹M
163.5
162.5
169.9
182.7
174.2
170.6
183.7
190.0
208.1
191.1
138.8
1.86%
2.60%
27
101.7
LT debt₹M
106.5
106.2
117.0
120.0
116.0
127.5
140.6
145.8
132.8
127.5
105.8
1.92%
2.25%
89
Revenue
₹175.9M
8.19%
1.00×
Cost of revenue
₹120.4M
8.46%
1.02×
Operating expenses
₹18.75M
7.96%
0.98×
Cash and investments
17.18%
Spread over hurdle
13.75%