6.582
Revenue₹M
44.15
47.16
50.04
53.21
55.82
60.86
63.51
69.01
73.40
78.70
7.286
7.11%
6.83%
25
26.62
Revenue growth%
16.50
18.66
21.44
22.45
21.02
22.94
23.45
24.09
25.23
23.78
14.14
23.78
22.69
15
2.63
Gross margin%
22.53
19.91
19.79
20.15
22.05
20.34
19.35
17.98
15.82
17.39
12.30
17.98
19.85
58
19.93
Operating margin%
16.27
16.03
16.41
17.01
19.35
18.59
15.76
17.82
16.47
18.46
27.19
17.82
16.74
22
10.85
Net margin%
21.29
22.54
22.61
21.94
22.14
24.94
25.27
24.82
22.31
24.72
17.20
24.82
22.58
14
9.463
P/E ratio (avg)x
22.72
21.12
24.16
27.42
28.70
28.37
29.86
28.28
31.62
30.35
29.65
29.86
28.33
25
25.56
EV/EBITx
18.47
20.39
21.93
21.46
24.31
27.34
28.36
28.95
28.06
27.56
15.93
28.06
25.82
53
18.87
FCF yield (avg)%
18.25
17.53
19.53
17.54
19.87
17.92
18.56
21.50
22.53
24.36
29.44
21.50
19.05
45
13.05
FCF margin%
0.40
0.40
0.93
0.88
3.59
4.18
6.25
3.28
5.29
7.70
4.75
5.29
3.43
29
1.515
FCF / Net incomex
0.586
0.629
0.708
0.725
0.870
0.897
0.987
1.058
1.192
1.160
0.716
1.058
0.884
48
19.28
ROIC%
28.33
26.65
26.66
28.04
28.49
27.36
29.46
28.85
30.21
28.40
23.99
28.85
28.36
71
26.14
Return on equity%
24.33
27.00
28.19
26.60
26.51
25.06
23.89
21.54
24.15
27.12
19.86
24.15
25.78
10
13.55
Return on assets%
23.36
21.34
23.20
23.89
22.70
21.96
21.52
19.74
20.03
23.03
13.14
21.52
22.33
5
0.01
EPS₹
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.32%
8.76%
—
10.61
EPS growth%
16.31
14.34
14.42
16.31
14.36
17.10
15.68
13.53
13.41
12.89
20.51
13.53
14.39
41
0.02
Bookvalue per sh₹
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
8.08%
6.46%
—
0.02
FCF per share₹
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.01
11.25%
8.37%
—
0.01
Dividend per sh₹
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
5.20%
6.16%
—
27.91
Div yield (avg)%
17.87
18.35
19.78
20.56
17.93
16.86
17.86
19.12
16.78
15.25
4.11
16.86
17.90
17
27.05
Payout ratio%
26.22
28.00
26.43
28.12
30.43
27.96
26.44
23.74
22.75
22.93
3.56
23.74
26.44
24
1.392
Shares (diluted)B
1.037
0.952
0.903
0.895
0.822
0.794
0.847
0.775
0.848
0.880
1.392
1.36%
(2.47%)
23
23.77
Buyback yield%
13.30
13.18
11.36
9.98
10.20
11.23
12.14
9.77
10.42
11.82
23.96
11.23
11.30
71
0.877
D/E ratiox
0.221
0.195
0.190
0.181
0.159
0.162
0.149
0.155
0.141
0.151
1.162
0.151
0.160
80
68.07
Enterprise value₹M
42.79
41.19
42.81
43.70
41.74
42.89
43.65
47.84
51.76
51.69
48.89
4.37%
1.21%
63
40.41
LT debt₹M
30.82
34.72
39.67
46.09
46.40
45.70
44.72
46.28
48.18
49.47
23.72
1.29%
5.65%
58
Revenue
₹78.70M
6.83%
1.00×
Cost of revenue
₹55.09M
6.83%
1.00×
Operating expenses
₹16.34M
6.08%
0.93×
Cash and investments
14.46%
Spread over hurdle
(4.80%)