23.48
Revenue₹M
144.7
152.4
158.2
168.1
175.5
182.3
192.5
201.3
209.9
214.8
25.32
4.13%
4.56%
64
13.58
Revenue growth%
10.76
7.92
9.49
10.36
7.98
9.25
10.54
10.77
9.59
11.29
2.45
10.54
9.98
51
17.78
Gross margin%
34.26
31.85
29.60
31.49
30.95
30.99
32.78
33.47
33.07
32.16
12.47
32.78
32.00
16
22.75
Operating margin%
24.73
22.39
23.83
20.93
20.05
17.46
19.08
18.42
18.20
17.88
6.16
18.20
19.56
32
22.89
Net margin%
10.04
7.66
5.90
3.69
6.19
8.77
10.85
8.21
7.53
10.21
14.54
8.77
7.93
26
16.14
P/E ratio (avg)x
36.87
34.17
36.98
37.52
32.99
36.31
35.24
31.76
34.25
32.29
9.979
34.25
34.74
61
6.759
EV/EBITx
32.37
35.91
39.27
35.15
34.79
33.21
31.75
35.15
36.13
39.91
33.75
35.15
35.15
27
16.84
FCF yield (avg)%
17.29
17.80
18.45
19.27
19.15
16.72
19.55
22.45
19.68
18.44
22.87
19.55
18.80
31
19.93
FCF margin%
16.45
16.32
15.83
15.50
16.58
16.91
17.58
20.39
18.95
20.51
27.76
18.95
16.75
38
1.136
FCF / Net incomex
1.182
1.341
1.447
1.655
1.894
2.093
2.316
2.194
2.287
2.269
1.252
2.269
1.994
81
20.40
ROIC%
1.52
1.74
1.13
0.40
0.40
2.78
4.67
2.44
0.40
0.64
27.69
2.44
1.32
37
15.10
Return on equity%
12.96
15.51
14.13
11.24
12.62
12.76
13.09
13.34
11.74
10.83
29.46
12.76
12.86
42
8.14
Return on assets%
8.07
5.91
6.71
8.19
7.63
6.68
5.49
2.81
2.13
2.35
28.42
2.81
6.29
24
0.02
EPS₹
0.09
0.10
0.10
0.12
0.11
0.12
0.12
0.13
0.16
0.18
0.02
10.34%
7.47%
—
12.00
EPS growth%
24.63
22.52
23.88
23.74
26.07
25.04
25.96
24.12
23.68
23.28
17.78
24.12
24.00
78
0.02
Bookvalue per sh₹
0.06
0.06
0.06
0.05
0.05
0.06
0.05
0.05
0.05
0.05
0.06
(1.51%)
(2.48%)
—
0.07
FCF per share₹
0.13
0.13
0.14
0.14
0.14
0.15
0.16
0.19
0.20
0.23
0.06
10.72%
6.88%
—
0.05
Dividend per sh₹
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
4.60%
4.89%
—
3.89
Div yield (avg)%
9.66
8.18
10.70
9.83
9.78
7.91
5.62
6.88
9.20
9.97
27.61
7.91
9.43
78
12.94
Payout ratio%
1.20
3.08
0.58
1.03
3.56
3.65
1.76
0.40
1.48
0.40
17.65
1.48
1.34
91
0.874
Shares (diluted)B
0.968
0.991
0.987
1.066
1.051
1.118
1.192
1.238
1.405
1.559
0.854
8.21%
6.38%
24
2.97
Buyback yield%
23.75
21.22
22.01
21.64
21.80
21.90
24.44
23.74
25.95
27.57
16.77
24.44
22.88
67
0.743
D/E ratiox
0.606
0.616
0.675
0.775
0.794
0.796
0.759
0.885
0.954
1.015
1.012
0.885
0.785
65
137.3
Enterprise value₹M
170.9
185.4
185.4
198.2
184.1
180.8
184.8
181.2
207.4
234.5
119.1
4.96%
4.73%
39
11.29
LT debt₹M
146.6
137.9
151.4
141.5
151.2
146.9
138.0
135.6
129.3
124.0
29.99
(3.89%)
(1.04%)
76
Revenue
₹214.8M
4.56%
1.00×
Cost of revenue
₹126.9M
4.81%
1.02×
Operating expenses
₹44.23M
4.58%
1.00×
Goodwill & intangibles
16.08%
Cash and investments
14.95%