10.90
Revenue₹M
19.56
20.17
20.99
21.88
22.37
23.21
24.52
24.85
25.22
25.80
11.25
2.90%
3.03%
91
23.03
Revenue growth%
15.63
16.46
16.86
16.13
13.56
16.43
15.61
13.49
16.04
17.03
2.11
16.04
16.08
70
11.36
Gross margin%
9.85
10.83
12.49
9.56
7.00
4.64
1.93
4.11
5.90
3.88
3.34
4.11
6.45
25
21.07
Operating margin%
24.12
25.23
24.87
23.21
22.50
22.62
21.52
19.37
16.73
14.02
22.90
19.37
22.56
18
16.28
Net margin%
5.20
5.41
3.78
3.34
2.37
4.12
6.09
8.91
8.82
6.40
28.25
6.40
5.30
18
6.339
P/E ratio (avg)x
11.79
12.47
11.66
11.35
11.49
11.87
11.97
10.59
9.604
8.305
36.36
10.59
11.58
39
7.595
EV/EBITx
23.64
24.07
25.30
27.78
26.88
26.55
29.51
30.51
31.45
31.36
6.024
30.51
27.33
86
10.43
FCF yield (avg)%
16.24
16.30
13.64
15.27
13.55
10.91
12.97
13.13
11.15
11.51
10.88
11.51
13.34
82
4.23
FCF margin%
24.50
26.88
25.66
25.11
22.74
25.03
27.16
28.32
28.94
30.60
7.20
28.32
26.27
59
1.667
FCF / Net incomex
1.329
1.305
1.435
1.374
1.454
1.502
1.558
1.722
1.596
1.609
1.476
1.596
1.478
51
25.57
ROIC%
18.55
20.92
22.96
20.34
19.92
22.30
21.79
21.29
20.42
20.21
19.37
21.29
20.67
70
11.46
Return on equity%
24.15
22.88
24.18
21.98
20.67
22.53
21.50
20.32
19.95
21.73
23.77
21.50
21.86
89
11.68
Return on assets%
25.41
28.31
27.70
29.94
29.95
31.10
30.29
30.09
32.00
29.73
23.03
30.29
29.94
62
0.09
EPS₹
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.05
0.10
3.12%
3.93%
—
28.74
EPS growth%
27.95
29.06
26.72
25.23
23.88
21.58
18.87
19.97
17.37
14.85
9.70
18.87
22.73
7
0.13
Bookvalue per sh₹
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.09
0.09
0.11
2.08%
2.70%
—
0.08
FCF per share₹
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.10
0.12
0.12
0.08
8.10%
5.52%
—
0.13
Dividend per sh₹
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.14
2.86%
(1.30%)
—
2.47
Div yield (avg)%
11.18
11.20
11.09
9.25
7.27
9.78
8.63
6.54
7.44
5.71
18.46
7.44
8.94
50
9.70
Payout ratio%
16.43
16.25
16.74
19.38
18.39
20.09
17.47
19.99
17.70
20.16
17.19
19.99
18.05
28
91.13
Shares (diluted)M
79.14
71.84
65.54
57.29
54.05
57.06
50.96
46.42
45.11
43.25
87.35
(4.36%)
(6.20%)
55
26.77
Buyback yield%
11.16
9.28
7.07
6.47
4.35
2.91
1.20
0.40
3.28
1.29
12.11
1.29
3.81
17
1.439
D/E ratiox
1.072
1.164
1.303
1.416
1.499
1.567
1.703
1.727
1.872
2.163
1.267
1.727
1.533
34
17.29
Enterprise value₹M
13.97
14.10
12.44
11.57
12.11
13.36
14.32
14.91
14.46
14.44
18.60
3.58%
(0.30%)
76
25.01
LT debt₹M
9.581
8.912
9.228
9.246
10.00
9.771
10.04
9.344
9.774
8.794
19.93
(2.54%)
(1.21%)
24
Revenue
₹25.80M
3.03%
1.00×
Cost of revenue
₹18.06M
3.03%
1.00×
Operating expenses
₹5.173M
2.72%
0.97×
Property and equipment
19.32%
Goodwill & intangibles
15.30%