39.39
Revenue₹M
136.1
144.0
147.5
150.7
158.6
161.0
167.1
172.7
179.2
187.8
42.57
3.43%
3.51%
33
16.77
Revenue growth%
28.08
29.93
28.73
29.23
29.04
30.46
30.54
28.48
25.72
26.68
26.54
28.48
28.88
94
29.40
Gross margin%
29.46
30.43
33.04
35.98
34.29
33.71
33.51
34.31
33.28
31.86
28.17
33.51
33.39
94
25.37
Operating margin%
31.88
32.41
29.96
31.27
32.05
30.84
33.68
35.21
34.46
33.05
24.69
33.68
32.23
27
20.84
Net margin%
10.50
11.62
12.46
13.24
14.10
14.54
14.80
15.37
13.56
11.79
7.46
14.54
13.40
63
37.82
P/E ratio (avg)x
37.41
38.20
36.20
39.06
44.63
50.15
48.92
45.76
42.95
45.50
32.14
45.76
43.79
30
26.90
EV/EBITx
12.30
11.96
12.71
12.43
13.43
13.85
14.72
13.84
12.15
12.65
21.50
13.84
12.68
42
28.39
FCF yield (avg)%
17.22
19.76
18.73
19.78
20.76
21.44
22.95
21.38
22.35
21.62
12.43
21.62
21.07
94
18.11
FCF margin%
8.66
6.45
5.83
5.41
6.99
9.60
10.48
10.41
8.33
8.60
19.11
9.60
8.46
73
0.333
FCF / Net incomex
0.495
0.522
0.532
0.576
0.582
0.576
0.516
0.538
0.499
0.510
0.794
0.516
0.527
51
7.83
ROIC%
4.64
5.57
6.46
6.55
6.14
3.31
0.67
0.40
1.42
3.81
4.36
1.42
4.22
23
13.21
Return on equity%
10.82
11.36
10.34
9.74
7.77
5.29
2.64
4.22
5.75
8.24
19.44
5.29
8.01
59
20.78
Return on assets%
17.43
18.19
20.05
19.92
19.10
18.44
16.08
14.12
12.44
14.62
22.65
14.62
17.81
78
0.15
EPS₹
0.21
0.22
0.24
0.28
0.31
0.29
0.28
0.32
0.35
0.35
0.15
2.78%
7.05%
—
14.60
EPS growth%
21.94
19.56
17.82
15.76
14.07
15.01
14.45
11.93
14.90
17.49
5.33
14.90
15.38
89
0.16
Bookvalue per sh₹
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.09
(3.81%)
(2.81%)
—
0.08
FCF per share₹
0.13
0.14
0.15
0.16
0.18
0.20
0.20
0.22
0.25
0.24
0.13
6.62%
7.39%
—
0.17
Dividend per sh₹
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.03
6.24%
5.14%
—
22.13
Div yield (avg)%
5.67
8.54
8.43
6.00
4.23
6.03
6.44
9.13
10.89
10.57
24.35
9.13
7.44
22
25.10
Payout ratio%
8.05
8.91
9.89
11.09
9.48
9.19
7.49
8.20
10.60
7.74
14.65
8.20
9.05
16
341.9
Shares (diluted)M
515.6
574.0
619.5
619.3
633.7
610.4
657.1
633.7
713.7
754.9
330.1
3.56%
4.66%
11
29.83
Buyback yield%
3.51
4.95
7.49
6.58
8.58
5.95
5.15
5.46
8.39
9.63
2.44
5.95
6.26
62
0.435
D/E ratiox
0.471
0.542
0.538
0.549
0.562
0.654
0.712
0.740
0.710
0.731
1.362
0.712
0.608
65
51.60
Enterprise value₹M
138.2
134.2
127.8
129.5
136.6
138.6
140.9
153.2
166.9
158.0
53.02
2.95%
2.50%
87
93.70
LT debt₹M
119.5
102.1
91.71
90.54
88.19
93.57
86.42
81.74
83.44
79.56
68.46
(2.04%)
(3.79%)
29
Revenue
₹187.8M
3.51%
1.00×
Cost of revenue
₹131.5M
3.51%
1.00×
Operating expenses
₹33.93M
3.91%
1.04×
Goodwill & intangibles
15.44%
Cash and investments
15.33%
Spread over hurdle
(1.95%)