26.39
Revenue₹M
17.75
19.04
20.69
22.38
24.33
25.66
27.79
30.20
32.78
34.94
28.43
7.51%
7.60%
20
24.88
Revenue growth%
19.70
19.96
17.75
16.68
15.11
16.53
16.68
15.25
15.97
13.09
12.34
15.97
16.60
35
14.47
Gross margin%
9.11
10.28
9.69
11.76
11.41
11.02
10.83
9.19
10.40
11.04
4.07
10.83
10.62
55
18.50
Operating margin%
3.99
3.74
3.28
1.39
2.83
5.22
3.54
2.60
2.68
2.82
23.73
2.82
3.05
29
14.82
Net margin%
17.58
18.60
21.34
22.09
23.12
20.16
21.28
22.05
19.92
21.72
26.86
21.28
21.31
69
24.45
P/E ratio (avg)x
17.73
16.96
17.59
17.02
16.97
17.41
20.33
19.04
19.67
21.28
23.77
19.67
17.66
15
23.53
EV/EBITx
37.53
36.10
35.45
37.21
35.00
32.57
32.68
36.68
41.99
42.09
32.91
36.68
36.39
21
4.47
FCF yield (avg)%
25.74
27.79
27.98
27.28
27.13
25.20
26.97
29.11
27.37
26.85
3.88
26.97
27.20
87
25.98
FCF margin%
10.30
11.64
13.31
12.38
14.48
16.89
18.74
18.77
16.30
14.31
9.82
16.89
14.39
19
0.254
FCF / Net incomex
2.173
2.494
2.878
3.130
3.603
3.841
3.879
4.466
4.607
4.849
0.810
4.466
3.722
68
25.36
ROIC%
0.40
0.40
2.35
0.75
2.52
2.31
2.61
1.35
3.38
0.54
14.72
2.31
1.83
16
27.13
Return on equity%
22.08
22.79
22.62
24.33
27.28
26.65
25.85
27.71
28.90
29.43
4.20
27.71
26.25
56
17.20
Return on assets%
20.65
20.44
19.41
22.08
23.88
23.07
22.64
22.79
20.17
20.36
25.29
22.64
21.37
92
0.05
EPS₹
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.57%
1.05%
—
27.44
EPS growth%
24.04
23.14
21.18
21.50
22.39
25.20
23.44
21.97
20.61
21.35
24.42
21.97
22.18
59
0.05
Bookvalue per sh₹
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.06
8.30%
8.02%
—
0.04
FCF per share₹
0.03
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.05
0.14%
1.53%
—
0.07
Dividend per sh₹
0.12
0.13
0.14
0.15
0.17
0.20
0.20
0.21
0.20
0.23
0.04
6.27%
7.14%
—
29.27
Div yield (avg)%
28.34
26.46
23.91
23.40
23.80
25.04
23.34
24.45
26.76
29.65
13.18
25.04
24.75
6
27.84
Payout ratio%
4.01
4.24
4.50
3.72
1.03
0.40
0.40
0.40
2.49
1.47
4.04
0.40
1.98
86
408.2
Shares (diluted)M
444.0
473.2
507.9
528.5
578.3
651.9
705.3
636.9
703.1
793.6
395.5
6.54%
6.28%
51
28.97
Buyback yield%
3.93
2.20
0.40
0.40
0.40
3.40
1.45
2.67
2.67
4.09
5.67
2.67
2.44
54
0.818
D/E ratiox
0.592
0.715
0.820
0.880
0.904
1.031
1.073
1.153
1.194
1.307
1.724
1.153
0.967
56
36.36
Enterprise value₹M
5.918
5.390
5.071
5.543
5.151
5.714
5.924
6.288
6.873
7.599
9.192
8.09%
2.85%
38
27.85
LT debt₹M
30.56
32.86
35.90
35.27
33.62
34.04
38.25
36.56
36.44
36.13
34.67
1.45%
1.83%
54
Revenue
₹34.94M
7.60%
1.00×
Cost of revenue
₹23.11M
7.76%
1.02×
Operating expenses
₹5.327M
6.99%
0.94×
Goodwill & intangibles
14.25%
Spread over hurdle
(0.88%)