5.367
Revenue₹M
16.23
16.27
17.00
17.48
17.90
18.49
19.10
19.93
20.47
21.18
5.934
3.42%
2.94%
34
6.01
Revenue growth%
21.97
24.77
24.76
27.26
24.74
24.04
22.95
24.44
24.23
23.75
2.90
24.04
24.33
10
28.68
Gross margin%
14.56
14.48
14.31
12.26
14.72
15.59
14.76
13.68
12.77
12.90
25.19
13.68
14.40
22
26.66
Operating margin%
9.09
9.24
10.47
9.37
8.63
7.09
8.97
8.65
7.32
9.34
18.25
8.65
9.03
38
23.05
Net margin%
17.86
18.45
19.84
18.90
19.39
22.07
22.76
21.57
21.36
21.05
18.04
21.57
20.44
87
10.28
P/E ratio (avg)x
26.39
25.98
25.37
26.62
28.23
29.05
29.09
28.48
27.98
26.69
28.55
28.48
27.34
70
15.89
EV/EBITx
26.96
27.91
32.40
31.78
33.11
33.65
35.31
37.68
37.21
43.34
33.40
37.21
33.38
19
13.00
FCF yield (avg)%
6.18
8.97
8.15
5.25
4.21
3.25
2.04
4.48
4.51
6.46
7.66
4.48
4.88
51
11.29
FCF margin%
11.19
8.50
9.16
8.40
5.93
2.98
0.85
3.43
3.81
4.80
5.00
3.43
5.37
72
0.147
FCF / Net incomex
1.085
1.171
1.293
1.254
1.254
1.342
1.567
1.802
1.748
1.814
1.541
1.748
1.318
62
23.81
ROIC%
13.66
11.85
13.69
15.50
12.60
9.85
12.24
11.33
11.37
9.21
27.56
11.33
12.04
74
22.35
Return on equity%
26.61
23.77
21.83
18.85
20.27
18.68
21.30
22.36
25.15
26.57
21.80
22.36
22.09
8
17.20
Return on assets%
0.40
0.49
0.80
0.52
0.40
1.98
0.40
1.04
3.08
2.33
9.07
1.98
0.66
29
0.07
EPS₹
0.09
0.09
0.10
0.11
0.11
0.12
0.11
0.12
0.13
0.12
0.07
1.52%
2.06%
—
14.60
EPS growth%
17.92
16.68
18.24
16.49
16.10
15.85
13.09
12.74
11.79
12.17
25.95
12.74
15.97
66
0.11
Bookvalue per sh₹
0.11
0.13
0.15
0.17
0.17
0.17
0.20
0.22
0.24
0.24
0.04
7.46%
9.16%
—
0.16
FCF per share₹
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.12
5.67%
4.88%
—
0.05
Dividend per sh₹
0.09
0.09
0.09
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.07
(1.95%)
(1.10%)
—
7.57
Div yield (avg)%
9.94
11.09
11.23
12.96
14.48
13.14
15.59
16.25
18.29
20.19
11.97
16.25
13.81
92
25.54
Payout ratio%
20.13
19.01
17.99
16.34
18.40
18.44
18.85
18.97
16.74
15.39
14.46
18.44
18.42
56
54.00
Shares (diluted)M
50.33
54.29
51.27
45.65
44.76
48.49
43.52
39.54
39.67
35.77
56.10
(4.39%)
(4.25%)
27
3.82
Buyback yield%
9.23
11.68
11.83
14.60
14.02
12.23
11.09
12.81
10.38
7.62
10.34
11.09
11.75
55
0.535
D/E ratiox
2.310
2.655
2.873
3.128
3.207
3.272
3.421
3.851
4.020
3.971
1.364
3.851
3.239
8
13.30
Enterprise value₹M
22.57
20.50
22.31
22.66
22.39
24.84
25.14
22.86
21.82
21.00
21.08
(1.27%)
(0.84%)
54
23.67
LT debt₹M
21.74
23.67
26.91
30.14
28.06
31.70
36.70
37.72
42.39
48.64
25.63
11.63%
7.73%
7
Revenue
₹21.18M
2.94%
1.00×
Cost of revenue
₹12.04M
2.91%
1.00×
Operating expenses
₹2.706M
2.76%
0.98×
Goodwill & intangibles
19.32%
Cash and investments
17.00%
Spread over hurdle
47.32%