3.912
Revenue₹M
26.40
26.67
27.51
28.15
28.88
29.16
29.90
31.05
31.05
32.14
4.237
2.16%
2.17%
88
14.97
Revenue growth%
24.55
26.18
24.11
23.74
23.18
20.71
18.36
18.52
21.38
18.93
7.97
18.93
22.28
40
12.46
Gross margin%
15.58
16.35
15.85
14.58
14.66
12.61
14.81
15.15
13.60
15.91
22.30
14.81
14.98
90
29.25
Operating margin%
21.11
23.79
21.74
24.68
23.72
24.77
23.70
22.19
23.12
23.48
11.35
23.48
23.59
16
4.63
Net margin%
20.29
21.02
22.94
23.62
25.97
24.26
22.09
22.21
23.29
22.92
7.35
22.92
22.93
79
8.547
P/E ratio (avg)x
31.95
31.80
36.04
42.08
47.95
54.35
55.54
64.26
64.02
65.53
7.228
64.02
51.15
57
7.556
EV/EBITx
16.77
19.00
20.32
21.41
22.05
24.18
24.97
27.30
29.44
28.59
7.090
27.30
23.11
37
5.94
FCF yield (avg)%
26.80
25.90
23.56
26.20
28.82
29.04
31.16
28.84
26.31
26.13
4.77
28.84
26.56
75
15.01
FCF margin%
6.36
8.70
7.53
8.60
10.09
9.94
8.05
5.18
4.88
5.82
17.97
5.82
7.79
78
1.681
FCF / Net incomex
0.926
0.867
0.911
1.014
1.067
1.052
1.164
1.144
1.185
1.333
1.275
1.164
1.059
23
5.12
ROIC%
19.14
17.69
17.71
15.51
17.06
16.63
17.93
18.72
19.04
18.44
22.99
18.44
17.82
95
25.11
Return on equity%
4.37
3.53
4.84
5.83
6.25
3.76
5.45
2.82
3.79
1.08
23.60
3.76
4.08
29
9.52
Return on assets%
25.13
23.78
22.13
21.82
21.57
19.16
19.79
17.94
19.67
22.32
2.41
19.67
21.70
89
0.07
EPS₹
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.07
0.07
0.07
2.56%
3.07%
—
26.20
EPS growth%
25.82
23.89
23.85
21.81
24.01
22.91
24.84
25.22
27.96
27.42
24.41
25.22
24.42
54
0.07
Bookvalue per sh₹
0.19
0.20
0.22
0.25
0.22
0.23
0.23
0.22
0.20
0.21
0.24
(1.42%)
0.15%
—
0.09
FCF per share₹
0.31
0.35
0.32
0.32
0.35
0.38
0.37
0.39
0.41
0.43
0.29
3.84%
4.78%
—
0.11
Dividend per sh₹
0.18
0.19
0.18
0.19
0.17
0.16
0.15
0.14
0.13
0.13
0.27
(5.91%)
(4.49%)
—
24.05
Div yield (avg)%
0.40
0.40
1.23
0.40
0.40
2.13
0.40
0.40
0.40
0.40
29.71
0.40
0.40
47
22.00
Payout ratio%
12.95
11.38
11.93
9.43
6.56
6.35
4.70
4.10
5.14
2.25
29.67
4.70
6.45
23
46.57
Shares (diluted)M
66.18
66.90
69.68
77.70
83.58
97.46
114.8
126.0
148.0
176.8
46.44
16.17%
10.81%
44
13.40
Buyback yield%
18.28
16.26
13.68
13.12
11.53
9.40
11.84
14.64
12.17
10.12
9.66
11.84
12.65
83
1.336
D/E ratiox
2.011
1.964
2.122
1.950
1.922
2.082
2.205
2.174
2.296
2.587
1.624
2.205
2.102
56
14.18
Enterprise value₹M
17.14
18.17
19.02
20.00
20.34
23.64
26.39
28.56
26.98
31.59
23.94
9.20%
7.72%
52
4.335
LT debt₹M
13.10
12.58
13.90
16.52
18.94
18.58
19.88
19.17
22.29
22.34
7.015
3.36%
5.71%
11
Revenue
₹32.14M
2.17%
1.00×
Cost of revenue
₹16.33M
2.20%
1.00×
Operating expenses
₹6.139M
1.65%
0.95×
Goodwill & intangibles
19.95%
Property and equipment
18.22%
Spread over hurdle
44.57%