5.198
Revenue₹M
14.23
14.12
14.57
14.89
15.03
15.13
15.09
15.24
15.60
15.67
5.758
0.85%
0.95%
59
9.48
Revenue growth%
14.87
17.76
15.21
17.70
15.97
14.32
12.69
11.44
9.12
7.74
6.02
11.44
14.60
74
2.06
Gross margin%
12.95
12.12
10.82
13.17
10.63
8.55
6.09
3.23
5.34
6.75
15.77
6.09
9.59
53
8.79
Operating margin%
13.02
15.97
13.91
13.80
13.19
15.19
14.64
14.61
14.83
13.84
6.66
14.64
14.26
35
28.74
Net margin%
8.29
8.73
11.10
11.20
12.59
9.87
7.28
10.22
12.15
11.99
4.83
10.22
10.66
92
31.70
P/E ratio (avg)x
37.74
42.47
44.64
44.90
50.56
56.32
64.03
64.96
75.54
85.95
15.07
64.96
53.44
6
15.56
EV/EBITx
40.14
40.17
47.06
44.53
48.92
54.87
62.26
67.09
77.57
79.67
7.664
67.09
51.89
27
23.97
FCF yield (avg)%
25.57
24.98
26.15
25.77
27.69
28.22
28.52
29.09
27.85
28.04
15.16
28.22
27.77
8
14.37
FCF margin%
17.00
18.83
17.43
17.19
16.03
16.25
16.60
16.83
16.92
19.21
8.03
16.83
16.96
83
1.238
FCF / Net incomex
0.292
0.314
0.352
0.338
0.352
0.363
0.418
0.469
0.530
0.625
0.931
0.469
0.357
78
3.80
ROIC%
29.70
29.85
32.68
33.12
32.64
35.10
36.41
34.96
36.81
35.53
24.38
35.53
34.04
25
22.77
Return on equity%
21.54
19.96
17.09
18.37
17.76
15.05
14.01
13.24
12.26
13.60
5.19
13.60
16.07
15
5.69
Return on assets%
21.28
19.29
17.80
15.63
15.79
15.92
17.49
18.45
17.88
20.74
11.35
17.88
17.84
83
0.01
EPS₹
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.01
1.41%
3.17%
—
3.04
EPS growth%
20.15
20.58
18.63
18.29
16.82
18.10
17.89
19.41
21.91
20.67
28.36
19.41
19.02
49
0.03
Bookvalue per sh₹
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
6.93%
7.32%
—
0.03
FCF per share₹
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(5.48%)
(3.99%)
—
0.01
Dividend per sh₹
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(0.46%)
(0.84%)
—
22.99
Div yield (avg)%
27.03
27.11
25.09
27.58
29.85
29.17
32.07
34.48
34.09
34.45
10.07
34.09
29.51
68
24.44
Payout ratio%
12.66
11.99
13.17
13.66
12.31
10.08
12.95
11.41
8.96
8.46
29.09
10.08
12.15
59
156.9
Shares (diluted)M
184.9
173.5
177.2
195.5
196.1
179.8
192.8
199.2
221.4
237.2
156.1
3.88%
1.64%
76
24.01
Buyback yield%
11.39
9.39
7.94
6.29
3.90
5.29
7.17
7.58
9.17
9.90
12.02
7.58
7.76
30
0.170
D/E ratiox
2.507
2.568
2.906
3.261
3.750
3.838
3.698
4.330
4.144
4.622
0.247
4.144
3.724
67
9.883
Enterprise value₹M
2.820
3.158
3.084
3.154
3.035
3.350
4.001
3.994
4.374
4.633
13.90
8.83%
4.65%
85
8.042
LT debt₹M
9.181
8.301
8.905
8.331
8.045
7.172
7.628
7.472
6.780
6.290
3.751
(4.80%)
(4.51%)
30
Revenue
₹15.67M
0.95%
1.00×
Cost of revenue
₹10.18M
0.83%
0.99×
Operating expenses
₹3.321M
1.65%
1.07×
Cash and investments
17.58%
Goodwill & intangibles
16.50%
Spread over hurdle
(3.02%)