63.06
Revenue₹M
81.13
86.82
92.19
96.54
102.3
106.9
113.0
119.8
124.5
130.4
66.53
4.98%
5.32%
20
18.64
Revenue growth%
4.42
5.57
8.51
5.83
7.12
6.82
5.94
3.44
2.47
2.97
13.92
3.44
5.70
90
21.47
Gross margin%
10.30
9.18
8.80
8.28
6.68
8.61
5.64
6.94
5.06
5.01
15.90
5.64
7.61
63
20.97
Operating margin%
15.25
12.65
13.11
15.71
13.69
14.98
16.92
14.47
14.77
13.88
20.97
14.77
14.62
57
16.30
Net margin%
26.38
29.06
30.77
30.78
27.80
27.50
25.90
22.92
24.66
24.12
16.51
24.66
26.94
95
31.47
P/E ratio (avg)x
30.63
30.77
35.80
37.63
37.39
42.73
44.57
49.96
52.85
54.77
37.72
49.96
40.18
26
11.01
EV/EBITx
18.93
18.68
17.92
17.26
17.93
19.64
22.11
21.39
22.32
23.90
32.10
22.11
19.29
77
23.69
FCF yield (avg)%
16.70
17.79
18.87
17.25
19.92
18.28
15.75
15.08
12.78
13.97
3.19
15.08
16.97
67
21.06
FCF margin%
13.99
16.89
17.72
20.34
21.94
20.98
21.85
21.57
19.47
19.82
11.50
20.98
20.08
59
0.950
FCF / Net incomex
0.684
0.723
0.794
0.804
0.714
0.770
0.726
0.811
0.830
0.916
1.392
0.811
0.782
23
28.81
ROIC%
1.16
3.62
5.88
4.20
3.92
3.03
3.22
4.60
5.64
6.40
20.35
4.60
4.06
43
26.54
Return on equity%
5.53
5.80
5.63
3.33
3.99
6.57
3.92
4.98
4.31
2.09
5.97
4.31
4.64
38
2.43
Return on assets%
23.90
24.39
27.30
25.79
26.73
26.46
23.68
26.14
26.59
24.53
13.99
26.14
25.96
6
0.10
EPS₹
0.07
0.08
0.07
0.07
0.06
0.07
0.08
0.08
0.09
0.08
0.11
5.52%
0.99%
—
20.19
EPS growth%
31.34
28.97
30.50
30.48
28.46
25.69
28.54
25.64
26.53
26.22
11.42
26.22
28.50
82
0.03
Bookvalue per sh₹
0.15
0.16
0.18
0.18
0.22
0.25
0.26
0.27
0.30
0.29
0.09
6.17%
9.04%
—
0.13
FCF per share₹
0.09
0.09
0.09
0.11
0.10
0.09
0.10
0.10
0.10
0.10
0.04
0.02%
2.46%
—
0.02
Dividend per sh₹
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.04
0.04
0.04
0.13
(1.96%)
0.05%
—
28.96
Div yield (avg)%
2.73
3.28
0.40
0.40
0.40
1.17
3.09
3.07
0.58
0.88
9.31
1.17
1.02
93
12.87
Payout ratio%
18.48
15.89
15.17
16.40
16.63
16.86
14.25
15.55
17.27
20.18
4.11
16.86
16.52
16
0.443
Shares (diluted)B
0.646
0.701
0.730
0.812
0.810
0.900
0.950
1.021
1.007
1.123
0.443
6.74%
5.65%
11
24.57
Buyback yield%
16.45
16.62
15.50
13.02
12.17
9.33
9.37
8.29
5.54
7.91
20.16
8.29
10.77
29
0.335
D/E ratiox
1.568
1.833
1.939
2.114
2.383
2.683
2.632
3.070
3.337
3.532
0.876
3.070
2.508
84
27.02
Enterprise value₹M
152.7
167.8
176.9
181.8
215.3
212.4
230.6
261.7
256.7
257.8
30.58
3.66%
5.97%
74
65.31
LT debt₹M
56.86
61.35
64.62
60.53
60.43
59.44
65.48
76.08
73.21
71.50
59.66
3.42%
2.63%
52
Revenue
₹130.4M
5.32%
1.00×
Cost of revenue
₹68.44M
5.07%
0.98×
Operating expenses
₹21.61M
5.47%
1.01×
Spread over hurdle
(1.98%)