131.6
Revenue₹M
95.84
96.22
98.14
100.0
101.7
103.8
104.6
107.2
106.1
108.3
141.5
1.26%
1.48%
35
3.20
Revenue growth%
16.89
16.20
15.00
12.41
13.80
15.27
16.49
14.94
12.28
9.36
29.07
14.94
14.97
92
22.75
Gross margin%
14.23
16.75
15.25
17.01
17.84
16.35
18.24
17.48
16.78
15.61
12.37
16.78
16.76
22
12.22
Operating margin%
18.97
20.48
18.37
15.48
17.51
16.19
18.82
20.62
18.89
16.46
24.77
18.82
18.60
12
9.74
Net margin%
12.04
12.26
13.10
14.97
15.09
15.18
14.88
14.70
16.29
18.42
28.84
15.18
14.93
64
8.397
P/E ratio (avg)x
38.41
39.41
38.55
43.56
42.87
47.92
54.72
54.39
59.71
66.55
13.16
54.72
45.74
73
37.18
EV/EBITx
20.77
19.19
17.42
15.98
17.35
16.13
15.22
14.36
15.38
14.52
24.01
15.22
16.05
11
19.68
FCF yield (avg)%
20.25
22.72
22.71
24.53
23.60
20.73
22.15
22.64
20.57
22.71
23.83
22.15
22.67
40
5.82
FCF margin%
28.27
29.81
31.19
29.78
29.09
29.13
26.39
25.06
23.55
26.04
3.10
26.04
28.68
62
0.838
FCF / Net incomex
1.147
1.225
1.395
1.429
1.617
1.742
1.671
1.865
2.093
2.381
0.472
1.865
1.644
26
26.53
ROIC%
4.65
2.12
0.40
1.37
0.92
0.40
0.40
0.40
1.94
0.40
11.29
0.40
0.66
92
18.17
Return on equity%
19.52
22.19
25.02
27.16
26.59
27.81
26.36
27.66
28.63
26.45
21.18
27.66
26.52
79
19.57
Return on assets%
22.85
20.27
23.03
24.05
21.53
24.24
22.74
24.20
23.63
24.01
22.06
24.01
23.33
82
0.03
EPS₹
0.05
0.04
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.03
1.48%
3.10%
—
9.45
EPS growth%
6.43
4.58
4.50
2.82
0.47
0.74
2.06
2.18
2.63
2.10
28.48
2.10
2.41
75
0.04
Bookvalue per sh₹
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(0.48%)
(0.24%)
—
0.04
FCF per share₹
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.04
8.63%
6.54%
—
0.02
Dividend per sh₹
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(4.93%)
(1.56%)
—
27.39
Div yield (avg)%
9.21
8.57
6.93
5.70
6.81
5.76
3.08
1.79
4.73
7.58
25.73
4.73
6.28
33
15.77
Payout ratio%
0.40
0.40
0.77
2.21
0.40
0.40
1.60
0.40
0.40
2.30
15.18
0.40
0.40
29
1.039
Shares (diluted)B
1.195
1.124
1.081
1.020
1.145
1.142
1.251
1.303
1.436
1.436
1.021
4.63%
1.47%
18
20.65
Buyback yield%
23.64
23.52
25.55
23.79
26.09
25.28
24.16
21.80
20.13
21.65
12.72
21.80
23.72
51
0.850
D/E ratiox
0.436
0.416
0.466
0.442
0.404
0.423
0.405
0.420
0.415
0.388
0.594
0.415
0.418
42
54.97
Enterprise value₹M
12.20
12.13
13.36
15.49
18.16
21.89
21.64
24.47
29.15
30.93
48.50
11.24%
11.71%
54
13.92
LT debt₹M
148.8
136.1
134.0
137.7
141.5
158.5
164.4
163.9
148.6
167.0
114.7
3.37%
1.36%
78
Revenue
₹108.3M
1.48%
1.00×
Cost of revenue
₹49.15M
1.59%
1.01×
Operating expenses
₹25.45M
1.20%
0.97×
Spread over hurdle
(3.03%)