9.425
Revenue₹M
6.216
6.405
6.837
7.018
7.229
7.426
7.886
8.465
9.016
9.608
10.54
5.85%
4.81%
62
5.93
Revenue growth%
26.86
29.32
29.25
30.97
29.86
28.97
30.65
32.27
29.68
31.24
10.56
30.65
29.77
14
27.85
Gross margin%
10.22
8.88
9.97
11.62
13.99
16.33
18.65
19.93
18.99
17.09
14.45
18.65
15.16
10
22.19
Operating margin%
16.30
15.93
14.66
16.26
14.86
17.57
19.58
19.53
20.35
22.53
13.43
19.58
16.93
73
10.95
Net margin%
23.65
20.98
21.67
21.53
24.46
21.84
19.72
22.40
22.95
20.33
16.35
21.84
21.76
36
28.75
P/E ratio (avg)x
7.107
7.552
8.173
9.114
8.320
7.893
7.896
7.928
7.383
7.733
17.42
7.893
7.895
45
10.77
EV/EBITx
25.52
23.68
25.59
25.78
28.73
26.71
27.07
29.67
29.04
29.31
16.13
29.04
26.89
14
12.11
FCF yield (avg)%
8.77
9.35
6.98
5.95
8.12
5.31
6.70
6.47
6.29
4.13
3.32
6.29
6.58
87
6.46
FCF margin%
6.03
7.40
5.79
5.92
3.18
3.96
2.19
3.94
2.90
0.40
9.89
2.90
3.95
32
0.107
FCF / Net incomex
0.153
0.138
0.135
0.134
0.150
0.157
0.174
0.157
0.165
0.172
1.683
0.165
0.155
93
7.93
ROIC%
4.03
2.45
1.08
0.40
0.40
3.34
1.10
0.40
0.53
0.53
17.55
0.53
0.80
73
17.77
Return on equity%
22.48
25.36
22.92
20.10
19.76
21.78
21.48
19.04
16.08
18.98
4.77
19.04
20.79
7
24.13
Return on assets%
16.51
17.26
16.26
17.39
17.71
20.35
20.64
18.97
18.36
19.56
8.94
19.56
18.04
18
0.09
EPS₹
0.08
0.08
0.08
0.08
0.08
0.09
0.10
0.09
0.08
0.08
0.09
(0.62%)
(0.58%)
—
21.46
EPS growth%
29.10
26.81
25.70
28.63
31.59
33.49
32.46
32.57
32.18
31.90
9.01
32.46
31.75
70
0.05
Bookvalue per sh₹
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.07
0.06
0.02
(0.66%)
(0.31%)
—
0.08
FCF per share₹
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(2.94%)
(3.43%)
—
0.09
Dividend per sh₹
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.07
0.07
0.91%
3.91%
—
26.80
Div yield (avg)%
17.82
16.57
14.18
13.04
14.36
16.55
16.50
19.45
21.53
21.22
4.94
19.45
16.56
28
20.05
Payout ratio%
23.75
26.67
27.63
26.19
27.44
30.26
31.05
32.34
33.27
35.45
16.62
32.34
28.94
80
57.87
Shares (diluted)M
41.84
36.17
38.22
32.44
29.81
30.09
29.56
29.96
32.17
31.23
58.12
0.94%
(4.53%)
75
13.23
Buyback yield%
27.77
30.70
33.67
35.85
36.33
35.90
38.60
40.20
38.13
35.89
23.91
38.13
35.90
14
1.041
D/E ratiox
1.059
0.985
1.011
1.047
1.060
0.929
0.899
0.912
0.774
0.772
1.537
0.899
0.957
18
9.640
Enterprise value₹M
3.662
3.431
3.650
3.938
3.910
4.104
4.477
4.926
4.820
4.651
6.348
3.53%
2.63%
23
0.700
LT debt₹M
4.197
4.537
4.404
4.440
3.992
4.220
3.690
3.965
3.842
3.442
9.111
(2.92%)
(1.29%)
13
Revenue
₹9.608M
4.81%
1.00×
Cost of revenue
₹4.502M
4.71%
0.99×
Operating expenses
₹1.724M
4.89%
1.01×
Cash and investments
20.66%
Spread over hurdle
11.10%