85.46
Revenue₹M
42.35
45.55
47.63
49.48
53.12
55.69
58.66
63.24
68.41
87.41
90.52
6.69%
6.03%
71
10.23
Revenue growth%
8.94
11.61
8.77
6.15
6.62
4.33
2.92
1.29
1.57
24.11
18.16
2.92
6.39
71
12.41
Gross margin%
18.49
20.32
18.90
18.66
20.52
21.32
22.15
24.82
22.39
29.64
15.30
22.15
20.42
50
7.67
Operating margin%
15.69
17.08
19.87
17.68
18.23
19.04
21.38
21.80
18.82
3.52
13.83
19.04
18.53
72
14.54
Net margin%
9.58
10.67
8.83
9.02
8.13
7.26
4.68
4.58
3.44
21.32
18.01
4.68
8.48
49
21.24
P/E ratio (avg)x
18.93
18.17
19.70
20.09
22.58
24.16
25.99
26.10
25.18
7.206
37.30
25.18
21.33
91
19.29
EV/EBITx
8.077
8.440
8.043
8.456
8.283
8.546
8.037
8.902
9.512
33.53
14.16
8.546
8.362
18
4.05
FCF yield (avg)%
28.03
27.24
25.15
24.47
27.05
24.87
25.20
26.98
28.38
5.75
14.79
26.98
27.01
76
7.48
FCF margin%
5.46
6.14
5.16
5.51
6.78
5.28
8.27
7.14
6.05
16.93
17.79
6.78
5.78
75
0.406
FCF / Net incomex
1.510
1.571
1.668
1.497
1.516
1.368
1.235
1.102
1.094
1.567
1.760
1.235
1.449
7
15.60
ROIC%
9.08
6.85
5.48
6.41
8.51
8.25
7.68
6.24
6.85
26.64
24.84
7.68
7.27
66
24.25
Return on equity%
33.41
36.15
37.92
36.45
36.48
39.09
37.74
40.67
39.65
20.63
24.24
39.09
37.11
26
8.44
Return on assets%
6.11
6.09
6.98
9.40
9.83
11.08
9.53
11.37
10.06
17.95
7.78
10.06
9.47
68
0.02
EPS₹
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.02
0.03
10.77%
8.59%
—
29.26
EPS growth%
25.30
25.88
23.86
23.22
22.10
21.96
24.77
25.16
27.65
10.29
12.10
24.77
24.96
26
0.02
Bookvalue per sh₹
0.01
0.01
0.01
0.01
—
—
—
—
—
0.02
0.01
(13.12%)
(8.30%)
—
0.02
FCF per share₹
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.03
0.01
7.93%
11.02%
—
0.01
Dividend per sh₹
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
0.02
4.49%
5.08%
—
24.20
Div yield (avg)%
6.69
3.86
5.72
7.77
10.22
10.16
11.10
8.88
7.36
14.90
25.07
10.16
8.33
53
9.66
Payout ratio%
20.62
20.08
18.96
16.13
13.16
11.54
11.70
11.77
14.44
18.28
16.08
11.77
15.29
26
1.906
Shares (diluted)B
2.492
2.236
2.478
2.667
2.649
2.882
2.704
2.507
2.341
1.804
1.820
(2.58%)
0.90%
24
7.64
Buyback yield%
24.87
22.00
19.25
18.42
16.25
18.12
16.62
19.18
16.65
4.77
25.23
16.65
18.80
52
0.188
D/E ratiox
0.408
0.451
0.528
0.630
0.637
0.746
0.858
0.845
0.961
0.495
0.943
0.845
0.633
67
27.94
Enterprise value₹M
45.72
44.51
42.61
49.66
52.99
50.46
56.39
54.69
59.51
68.09
14.59
3.69%
4.79%
80
40.62
LT debt₹M
10.22
10.36
11.49
11.19
11.50
11.51
10.70
10.64
11.25
23.85
5.978
0.11%
2.83%
18
Revenue
₹68.41M
6.03%
1.00×
Cost of revenue
₹47.88M
6.03%
1.00×
Operating expenses
₹10.98M
5.48%
0.95×
Goodwill & intangibles
18.70%
Property and equipment
16.62%
Spread over hurdle
(3.74%)