22.24
Revenue₹M
14.74
16.00
16.97
17.97
18.84
20.27
21.85
23.18
24.59
26.36
23.78
6.94%
6.59%
46
12.08
Revenue growth%
20.21
19.04
17.64
19.18
19.93
22.52
21.29
20.47
18.79
20.71
13.46
20.71
20.07
42
26.19
Gross margin%
11.31
13.50
16.19
17.49
16.23
18.06
16.28
16.43
17.63
16.11
23.69
16.43
16.26
8
12.05
Operating margin%
14.87
14.27
13.28
10.35
7.94
6.29
3.44
5.10
2.89
4.80
18.74
4.80
7.11
93
25.01
Net margin%
11.88
11.34
9.31
10.69
9.18
8.95
5.96
3.52
4.36
6.32
9.04
5.96
9.07
21
34.10
P/E ratio (avg)x
4.588
4.588
4.794
4.637
5.131
5.766
5.892
6.102
5.713
6.361
17.10
5.892
5.422
89
17.60
EV/EBITx
29.62
27.32
25.43
25.73
27.97
26.04
27.91
30.14
30.45
29.63
14.88
29.63
27.94
47
13.48
FCF yield (avg)%
12.44
14.12
15.91
15.67
12.98
13.87
14.47
16.33
14.02
15.15
26.95
14.47
14.30
38
13.45
FCF margin%
13.24
11.23
10.17
12.86
10.43
9.05
9.41
10.14
9.36
10.59
10.40
9.41
10.30
87
0.171
FCF / Net incomex
2.186
2.546
2.557
2.564
2.476
2.699
3.021
2.884
3.365
3.818
1.611
3.021
2.631
18
12.43
ROIC%
9.60
8.15
10.62
10.68
8.89
10.91
8.53
10.24
10.71
10.48
25.09
10.48
10.36
39
11.58
Return on equity%
6.09
5.24
5.08
7.96
7.86
9.14
6.62
8.28
9.81
11.13
29.44
9.14
7.91
83
27.93
Return on assets%
19.30
21.31
23.67
23.55
24.09
21.65
21.00
20.45
18.93
16.50
3.90
20.45
21.15
8
0.01
EPS₹
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
5.68%
7.02%
—
23.79
EPS growth%
10.52
8.53
8.06
10.66
8.89
6.01
6.62
8.17
6.62
6.05
24.33
6.62
8.11
85
0.01
Bookvalue per sh₹
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.45%)
(5.42%)
—
0.02
FCF per share₹
0.01
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
4.42%
2.88%
—
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
0.01
(0.29%)
(1.12%)
—
8.06
Div yield (avg)%
9.90
11.82
11.25
10.12
7.13
5.14
2.18
0.78
1.72
3.65
20.52
2.18
6.13
64
11.68
Payout ratio%
30.10
30.95
29.14
27.15
25.25
25.71
23.96
23.48
24.42
21.61
9.48
23.96
25.48
34
350.4
Shares (diluted)M
377.4
358.1
417.3
397.7
417.1
488.2
535.4
517.2
491.1
558.0
340.2
5.99%
4.02%
13
18.34
Buyback yield%
1.51
0.40
1.24
0.40
3.35
3.57
3.30
6.28
7.68
10.32
21.73
6.28
3.32
39
0.303
D/E ratiox
2.335
2.412
2.511
2.806
3.027
3.378
3.616
3.941
4.348
4.316
0.639
3.941
3.202
54
4.377
Enterprise value₹M
2.347
2.505
2.557
2.511
2.470
2.689
2.979
2.903
3.056
3.171
20.39
5.12%
4.55%
63
25.74
LT debt₹M
3.158
3.355
3.161
3.612
4.043
4.566
4.924
5.239
4.936
5.111
12.05
4.80%
4.89%
62
Revenue
₹26.36M
6.59%
1.00×
Cost of revenue
₹18.45M
6.59%
1.00×
Operating expenses
₹4.175M
7.73%
1.11×
Property and equipment
15.48%
Spread over hurdle
(8.06%)