123.9
Revenue₹M
121.8
128.2
132.5
137.9
142.3
145.6
148.0
153.4
163.0
134.8
138.9
3.41%
3.69%
69
15.34
Revenue growth%
12.76
12.01
14.19
16.61
15.28
17.93
17.65
17.63
17.51
6.69
29.67
17.63
15.95
15
27.32
Gross margin%
10.45
10.34
9.42
8.53
5.74
3.04
3.27
5.81
8.08
25.32
19.87
5.74
8.22
45
20.93
Operating margin%
17.00
17.66
16.43
19.11
19.68
19.83
21.15
21.02
21.63
19.85
7.64
21.02
19.39
53
8.70
Net margin%
13.04
11.77
11.41
12.27
13.96
15.69
18.50
18.82
21.36
20.75
12.38
18.50
13.50
58
32.65
P/E ratio (avg)x
5.587
5.866
5.410
4.653
4.700
4.999
4.591
4.628
4.904
10.52
19.01
4.700
4.951
48
35.95
EV/EBITx
13.27
12.80
13.00
14.44
15.16
15.66
16.23
17.95
19.35
29.57
12.73
16.23
14.80
81
10.32
FCF yield (avg)%
17.37
19.73
16.98
14.44
13.07
11.02
11.73
11.44
9.46
10.26
25.32
11.44
13.75
36
12.11
FCF margin%
9.59
11.56
9.24
6.66
4.28
4.80
4.16
2.41
1.26
25.36
2.13
4.16
5.73
17
0.369
FCF / Net incomex
2.593
2.938
3.107
2.958
2.836
3.304
3.774
3.531
4.112
0.609
0.179
3.531
3.033
71
6.86
ROIC%
2.41
3.56
1.94
1.18
2.04
2.97
5.32
2.63
1.64
2.01
24.60
2.63
2.25
77
19.86
Return on equity%
32.34
32.82
30.30
29.63
32.59
31.32
30.89
32.06
35.05
10.74
6.31
32.06
31.74
71
17.32
Return on assets%
22.40
24.19
26.23
23.48
23.11
22.35
21.95
23.39
25.23
20.45
15.46
23.11
23.28
93
0.02
EPS₹
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.91%
3.66%
—
4.27
EPS growth%
12.73
12.13
14.94
16.23
13.37
16.16
17.27
18.38
16.49
5.58
22.69
16.49
15.55
45
0.03
Bookvalue per sh₹
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.03
0.02
6.93%
6.50%
—
0.02
FCF per share₹
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.02
0.01
3.92%
4.50%
—
0.03
Dividend per sh₹
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.01
—
8.62%
9.38%
—
14.29
Div yield (avg)%
15.64
15.32
14.16
16.34
19.33
20.93
23.39
23.86
25.94
9.32
19.87
23.39
18.90
77
10.66
Payout ratio%
13.52
13.55
11.23
10.59
8.14
5.55
4.19
1.53
3.45
5.40
14.33
4.19
9.36
18
2.043
Shares (diluted)B
3.656
4.329
4.265
4.720
5.316
5.240
5.242
6.074
7.021
1.988
1.982
8.27%
7.36%
58
6.06
Buyback yield%
7.03
6.79
8.04
8.27
10.06
12.87
15.26
15.47
14.56
8.44
12.84
14.56
9.17
80
1.064
D/E ratiox
0.381
0.445
0.516
0.509
0.612
0.627
0.669
0.718
0.747
0.548
1.334
0.669
0.564
86
88.16
Enterprise value₹M
133.4
125.9
137.7
142.9
164.1
167.9
182.2
192.9
226.7
161.0
118.4
9.67%
6.80%
27
100.4
LT debt₹M
180.6
172.3
162.5
155.4
138.9
128.5
111.9
113.0
107.9
101.6
205.6
(7.03%)
(5.90%)
88
Revenue
₹163.0M
3.69%
1.00×
Cost of revenue
₹99.16M
3.66%
1.00×
Operating expenses
₹31.26M
3.81%
1.01×
Property and equipment
17.45%
Cash and investments
17.04%
Spread over hurdle
(0.43%)