144.8
Revenue₹M
154.8
164.5
178.8
195.9
214.7
226.9
240.7
258.2
271.8
297.6
160.0
6.75%
7.68%
32
9.97
Revenue growth%
11.79
11.65
11.79
10.10
11.43
8.93
11.20
12.23
11.26
10.29
26.86
11.20
11.34
75
26.42
Gross margin%
13.82
15.30
12.67
11.19
11.94
11.98
13.55
16.11
13.71
14.21
14.03
13.71
13.63
90
25.46
Operating margin%
24.60
21.62
23.28
24.60
26.31
24.10
24.00
26.67
23.79
25.92
28.42
24.10
24.35
53
22.22
Net margin%
6.96
9.11
11.75
10.32
12.10
11.67
9.45
7.12
8.08
8.16
29.53
8.16
9.28
33
33.35
P/E ratio (avg)x
12.51
11.94
12.54
14.42
13.41
15.16
16.37
18.35
17.14
18.65
35.09
17.14
14.79
69
19.19
EV/EBITx
37.76
39.24
41.04
45.15
44.56
42.77
44.73
47.35
47.12
48.96
35.35
47.12
44.65
49
11.74
FCF yield (avg)%
23.88
22.69
24.02
26.06
27.92
25.83
25.32
26.92
25.94
27.04
20.63
25.94
25.89
16
4.50
FCF margin%
7.90
9.45
6.62
7.82
5.17
7.30
8.93
10.00
11.63
13.60
5.97
10.00
8.41
40
1.763
FCF / Net incomex
0.358
0.380
0.413
0.442
0.504
0.526
0.609
0.702
0.768
0.836
1.271
0.702
0.515
6
11.50
ROIC%
17.50
17.94
16.88
18.34
19.08
19.48
16.50
14.86
17.35
19.89
14.09
17.35
17.72
38
20.37
Return on equity%
10.36
13.10
14.40
17.00
14.09
12.68
9.82
10.10
7.50
4.82
12.43
9.82
11.52
82
27.19
Return on assets%
3.67
1.40
3.20
5.42
6.38
3.39
3.42
3.26
2.96
3.53
28.46
3.39
3.40
83
0.04
EPS₹
0.05
0.05
0.05
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.04
2.72%
0.06%
—
21.70
EPS growth%
9.56
9.40
9.89
11.88
11.22
10.40
10.05
12.67
12.65
9.98
5.28
10.40
10.23
49
0.07
Bookvalue per sh₹
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.06
(2.69%)
(4.63%)
—
0.09
FCF per share₹
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.08
(0.22%)
(1.96%)
—
0.03
Dividend per sh₹
0.13
0.13
0.14
0.15
0.16
0.17
0.20
0.23
0.24
0.23
0.06
8.18%
8.01%
—
15.51
Div yield (avg)%
8.55
5.67
5.54
3.36
5.54
2.68
0.86
0.40
0.40
2.44
17.74
0.86
3.02
78
2.04
Payout ratio%
27.63
27.00
26.99
28.00
28.00
28.40
30.65
30.41
31.02
31.07
18.53
30.65
28.20
33
1.789
Shares (diluted)B
1.285
1.239
1.233
1.143
1.137
1.156
1.072
0.922
0.843
0.889
1.725
(4.80%)
(4.37%)
55
23.56
Buyback yield%
17.58
18.42
17.88
18.91
17.60
14.95
13.00
10.31
9.39
10.45
10.20
10.45
16.27
51
1.022
D/E ratiox
1.216
1.110
1.005
0.894
0.782
0.747
0.660
0.653
0.686
0.632
0.485
0.660
0.764
69
35.24
Enterprise value₹M
436.9
467.6
537.9
640.1
662.9
655.4
780.2
802.6
785.3
763.8
165.2
2.88%
6.42%
39
185.2
LT debt₹M
181.4
186.7
189.0
214.9
230.7
238.1
251.4
299.0
350.7
413.8
60.19
12.40%
9.34%
18
Revenue
₹297.6M
7.68%
1.00×
Cost of revenue
₹207.4M
7.89%
1.02×
Operating expenses
₹33.22M
7.32%
0.97×
Goodwill & intangibles
18.95%
Spread over hurdle
(2.77%)