9.181
Revenue₹M
10.38
11.10
12.11
12.95
14.25
15.38
16.58
18.05
19.65
21.47
10.28
8.54%
8.47%
44
29.91
Revenue growth%
19.06
20.23
22.99
21.94
23.50
23.09
22.86
24.85
25.83
26.96
27.69
24.85
23.04
75
25.72
Gross margin%
11.53
13.28
15.92
18.63
20.70
21.03
21.14
18.33
19.26
19.05
14.39
19.26
18.84
77
11.17
Operating margin%
23.86
25.77
26.73
27.56
25.92
26.39
24.11
24.16
21.25
19.71
26.80
24.11
24.97
13
3.39
Net margin%
5.83
7.32
7.42
7.38
5.15
3.71
6.54
6.44
8.97
6.56
9.93
6.54
6.55
95
28.39
P/E ratio (avg)x
13.97
14.98
15.02
13.65
14.16
14.39
13.67
13.70
14.76
16.21
15.60
14.39
14.28
16
24.18
EV/EBITx
27.49
25.17
24.36
24.70
23.53
22.98
23.11
23.94
23.90
25.33
32.27
23.90
24.15
39
15.74
FCF yield (avg)%
4.41
6.82
5.18
4.41
4.06
5.60
7.55
9.99
8.57
9.18
22.11
8.57
6.21
89
15.49
FCF margin%
30.91
32.16
29.54
28.08
29.90
27.95
29.36
28.28
25.85
27.02
8.00
27.95
28.82
18
0.264
FCF / Net incomex
1.156
1.160
1.332
1.523
1.598
1.877
1.892
2.058
2.260
2.267
1.733
2.058
1.737
29
5.50
ROIC%
17.19
18.98
16.12
16.58
14.99
17.96
19.33
16.57
16.48
14.95
20.91
16.57
16.57
10
21.78
Return on equity%
29.99
31.57
28.82
29.26
31.28
31.72
31.77
32.31
30.00
32.69
16.13
31.77
31.42
47
6.07
Return on assets%
30.52
33.13
31.70
31.93
31.75
32.46
33.89
31.56
30.21
30.40
4.32
31.56
31.72
88
0.06
EPS₹
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.06
0.05
0.05
0.06
(3.66%)
(1.36%)
—
9.60
EPS growth%
8.01
5.92
4.01
2.46
4.78
3.62
1.17
0.40
0.46
0.40
6.71
0.46
3.04
10
0.08
Bookvalue per sh₹
0.16
0.16
0.16
0.17
0.18
0.21
0.20
0.22
0.22
0.22
0.02
4.13%
3.86%
—
0.08
FCF per share₹
0.21
0.24
0.23
0.27
0.31
0.32
0.32
0.37
0.38
0.41
0.05
5.44%
8.61%
—
0.06
Dividend per sh₹
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.12
(4.36%)
(3.91%)
—
10.55
Div yield (avg)%
22.31
24.40
27.14
28.63
26.46
29.35
26.59
25.12
26.53
26.56
14.64
26.56
26.54
83
2.68
Payout ratio%
29.16
26.74
26.51
25.99
28.33
29.43
27.26
26.70
27.49
26.77
4.56
27.26
27.01
32
43.93
Shares (diluted)M
58.05
58.06
60.88
68.08
67.22
63.20
72.46
79.50
73.85
73.85
43.37
1.90%
3.04%
51
11.49
Buyback yield%
0.62
1.23
0.40
1.28
4.14
2.02
2.85
0.55
0.40
0.40
8.87
0.55
0.92
73
0.275
D/E ratiox
0.745
0.809
0.927
0.904
0.874
0.978
1.143
1.153
1.338
1.483
1.510
1.153
0.953
73
10.10
Enterprise value₹M
16.72
17.56
17.90
17.45
18.73
19.09
19.54
21.16
22.50
22.05
4.356
3.31%
3.15%
9
14.16
LT debt₹M
10.56
10.27
9.734
10.16
11.33
11.70
10.93
10.59
9.875
9.048
2.938
(4.40%)
(1.44%)
42
Revenue
₹21.47M
8.47%
1.00×
Cost of revenue
₹10.90M
8.71%
1.02×
Operating expenses
₹5.317M
8.22%
0.98×
Cash and investments
18.12%
Goodwill & intangibles
15.09%
Spread over hurdle
(0.97%)