32.98
Revenue₹M
35.36
37.24
39.03
41.07
43.81
45.07
46.76
48.11
51.05
35.44
36.37
4.45%
4.82%
19
29.06
Revenue growth%
18.33
17.41
18.59
16.27
18.15
15.81
13.09
15.83
13.36
15.16
7.94
15.81
16.84
21
23.99
Gross margin%
15.54
15.93
14.95
15.76
14.35
16.40
17.84
17.55
14.67
13.30
27.88
16.40
15.65
34
10.00
Operating margin%
25.49
28.16
25.53
25.60
24.57
22.85
22.54
24.42
26.27
8.49
15.19
24.42
25.28
71
15.20
Net margin%
1.48
0.40
0.40
0.40
2.80
4.91
2.88
0.99
2.38
27.32
17.94
2.80
1.34
78
14.05
P/E ratio (avg)x
11.54
10.07
8.954
9.217
10.08
10.04
8.931
9.861
9.132
28.00
36.90
9.861
9.950
22
31.54
EV/EBITx
16.31
16.59
17.51
16.85
18.47
17.76
17.29
15.95
14.99
14.49
34.28
17.29
17.07
84
23.59
FCF yield (avg)%
2.51
2.17
0.40
0.40
0.40
2.13
0.40
0.95
0.40
29.08
25.86
0.40
0.68
14
7.11
FCF margin%
30.43
32.53
30.18
28.77
30.24
32.48
33.82
36.46
33.71
20.49
18.49
33.71
31.45
68
1.740
FCF / Net incomex
0.979
1.033
1.077
0.998
0.973
0.907
0.944
1.029
1.030
0.183
1.572
0.973
1.014
59
21.01
ROIC%
22.99
24.40
21.46
23.87
25.56
26.57
27.63
27.09
26.85
19.59
10.68
26.85
24.98
81
29.31
Return on equity%
20.30
18.45
17.77
19.04
19.41
18.62
15.96
14.74
14.64
14.96
9.25
15.96
18.53
57
17.37
Return on assets%
21.01
18.09
20.50
21.46
19.69
18.70
19.56
21.72
20.44
17.51
21.28
19.69
20.06
21
0.05
EPS₹
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.04
0.06
0.06
(3.77%)
(3.55%)
—
19.39
EPS growth%
4.64
6.59
3.98
3.82
1.49
0.40
0.40
0.40
2.02
20.91
7.28
0.40
2.88
60
0.02
Bookvalue per sh₹
0.06
0.07
0.06
0.06
0.07
0.07
0.08
0.08
0.07
0.05
0.02
4.57%
1.01%
—
0.02
FCF per share₹
0.09
0.10
0.11
0.11
0.12
0.13
0.14
0.14
0.14
0.05
0.05
4.10%
3.81%
—
0.08
Dividend per sh₹
0.10
0.11
0.12
0.12
0.12
0.11
0.12
0.14
0.12
0.02
0.06
0.28%
3.33%
—
3.70
Div yield (avg)%
30.37
29.01
27.21
27.62
25.87
24.93
26.81
28.18
30.24
12.41
18.60
26.81
27.69
77
4.20
Payout ratio%
11.03
8.95
9.90
12.22
10.22
12.52
15.37
15.03
15.24
14.44
13.50
15.03
11.63
64
163.5
Shares (diluted)M
129.7
112.0
108.0
110.0
96.15
88.33
75.28
64.53
68.18
159.5
164.1
(9.12%)
(6.40%)
29
6.28
Buyback yield%
7.17
7.16
6.25
6.98
7.82
10.78
12.84
13.03
15.86
5.66
20.99
12.84
7.50
27
1.132
D/E ratiox
0.918
0.934
0.974
0.901
1.005
1.051
1.097
1.229
1.307
1.018
1.578
1.097
0.990
21
13.40
Enterprise value₹M
20.93
22.53
24.80
25.87
25.82
27.81
26.33
30.89
34.71
36.21
37.90
6.05%
4.57%
71
47.53
LT debt₹M
13.83
15.72
16.97
17.06
17.50
17.60
16.28
18.78
20.53
18.53
31.27
3.77%
3.42%
33
Revenue
₹51.05M
4.82%
1.00×
Cost of revenue
₹35.59M
4.78%
1.00×
Operating expenses
₹8.101M
4.38%
0.96×
Goodwill & intangibles
16.82%
Spread over hurdle
17.45%