45.99
Revenue₹M
16.23
17.75
18.88
20.84
22.52
24.89
27.04
29.19
32.47
35.60
50.01
9.59%
8.87%
85
10.92
Revenue growth%
8.27
5.31
5.20
7.49
6.00
6.70
6.20
3.65
4.14
2.85
2.76
4.14
5.65
68
29.86
Gross margin%
10.48
11.58
12.36
9.94
12.78
11.63
9.70
12.06
13.94
11.77
23.44
11.77
11.70
20
7.89
Operating margin%
21.29
20.67
23.34
25.47
23.91
23.09
22.61
25.46
27.60
28.44
15.66
25.46
23.63
23
10.72
Net margin%
12.57
11.84
11.38
10.91
11.41
12.02
11.78
11.16
9.43
6.68
21.25
11.16
11.39
92
18.51
P/E ratio (avg)x
27.68
29.60
33.98
34.08
34.17
35.90
42.54
42.42
46.17
54.13
12.70
42.54
35.04
78
14.73
EV/EBITx
23.30
25.95
26.28
28.35
31.98
32.63
35.36
35.82
35.70
36.84
28.95
35.70
32.31
86
18.03
FCF yield (avg)%
23.77
21.59
21.30
19.11
21.85
22.65
21.40
19.23
21.21
23.05
26.14
21.40
21.50
77
27.68
FCF margin%
6.81
7.63
6.62
6.56
6.07
5.05
6.96
5.71
5.37
2.41
6.38
5.37
6.32
43
1.555
FCF / Net incomex
2.002
2.279
2.156
2.261
2.049
2.276
2.097
2.223
2.405
2.574
0.655
2.276
2.242
75
28.58
ROIC%
13.11
16.03
18.61
20.77
22.88
22.63
23.86
21.71
19.16
18.37
4.11
21.71
19.96
79
12.73
Return on equity%
22.04
23.63
26.62
27.04
29.39
31.18
29.86
28.24
30.44
33.28
5.66
30.44
28.82
80
16.76
Return on assets%
12.76
10.06
10.73
11.98
9.19
11.68
11.18
11.60
9.70
11.78
27.33
11.60
11.39
67
0.24
EPS₹
0.13
0.15
0.16
0.17
0.19
0.22
0.22
0.25
0.24
0.28
0.25
7.78%
9.28%
—
17.75
EPS growth%
7.17
7.27
5.61
6.40
7.06
10.05
11.07
10.56
12.80
15.39
12.93
11.07
8.66
31
0.29
Bookvalue per sh₹
0.12
0.13
0.13
0.12
0.12
0.14
0.13
0.13
0.15
0.14
0.19
1.97%
2.24%
—
0.26
FCF per share₹
0.21
0.25
0.25
0.30
0.36
0.39
0.46
0.49
0.50
0.58
0.13
10.39%
12.68%
—
0.13
Dividend per sh₹
0.48
0.55
0.56
0.67
0.67
0.78
0.81
0.95
1.13
1.18
0.28
11.74%
11.31%
—
12.73
Div yield (avg)%
20.42
19.08
19.75
18.13
17.10
18.78
16.23
14.49
12.16
14.19
7.81
14.49
17.61
90
14.84
Payout ratio%
25.87
26.95
26.67
27.84
27.32
28.29
27.47
28.54
29.85
31.20
18.68
28.54
27.65
61
132.5
Shares (diluted)M
174.8
191.3
175.2
196.7
184.2
182.6
191.4
192.4
194.8
196.8
128.5
1.33%
2.46%
35
24.26
Buyback yield%
23.66
22.95
24.49
22.16
19.94
21.20
19.46
21.45
23.41
23.35
6.06
21.45
22.56
84
0.761
D/E ratiox
1.238
1.328
1.350
1.251
1.128
1.062
0.976
0.903
0.852
0.924
1.652
0.924
1.095
54
37.76
Enterprise value₹M
54.29
62.70
63.00
73.58
83.18
81.51
81.31
92.94
109.8
115.6
44.83
6.80%
9.05%
36
21.24
LT debt₹M
15.05
16.29
14.51
13.43
13.31
12.01
13.34
14.27
14.68
15.69
5.007
3.34%
(0.64%)
42
Revenue
₹35.60M
8.87%
1.00×
Cost of revenue
₹22.51M
9.06%
1.02×
Operating expenses
₹7.724M
8.66%
0.98×
Cash and investments
17.62%
Property and equipment
13.19%
Spread over hurdle
(10.72%)