18.24
Revenue₹M
29.57
30.90
32.14
33.31
34.51
36.89
38.80
41.08
43.42
45.90
19.66
5.87%
5.02%
15
17.50
Revenue growth%
1.26
3.15
3.70
5.80
4.32
3.63
6.15
8.25
9.74
10.27
18.90
8.25
5.06
80
5.25
Gross margin%
19.29
20.81
22.50
22.24
19.68
22.04
19.35
16.70
16.88
17.81
14.38
17.81
19.52
12
13.01
Operating margin%
30.45
31.42
33.98
34.98
36.31
36.66
35.81
34.41
34.22
35.09
29.93
35.09
34.70
89
10.95
Net margin%
14.66
15.49
15.52
16.06
14.10
11.90
10.66
10.50
8.16
5.71
2.12
10.50
13.00
85
27.50
P/E ratio (avg)x
25.26
25.11
29.58
34.15
37.59
43.42
43.34
52.06
51.38
49.80
28.90
49.80
40.47
79
18.59
EV/EBITx
15.22
14.70
16.35
15.40
15.20
14.24
14.78
15.64
16.65
18.67
33.21
15.64
15.31
20
26.77
FCF yield (avg)%
32.72
31.86
33.87
34.94
34.87
35.51
37.83
40.51
38.23
39.03
10.97
38.23
35.23
90
2.60
FCF margin%
14.82
14.94
16.19
14.30
15.72
13.25
13.03
10.91
11.30
9.30
6.65
11.30
13.77
65
0.580
FCF / Net incomex
3.225
3.531
3.831
3.926
3.921
4.056
4.451
5.244
5.480
5.554
0.867
5.244
3.991
28
2.44
ROIC%
35.68
34.40
33.31
33.23
33.17
35.20
37.96
36.77
35.47
33.29
27.27
35.47
34.80
11
4.77
Return on equity%
20.98
22.27
23.03
24.87
27.14
26.31
25.40
23.88
25.69
23.88
7.67
25.40
24.37
64
20.00
Return on assets%
6.80
7.16
4.50
2.95
2.81
2.92
4.02
5.74
8.44
10.45
15.66
5.74
5.12
86
0.02
EPS₹
0.05
0.06
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.02
(2.82%)
(3.15%)
—
21.86
EPS growth%
17.78
15.39
14.19
11.96
12.21
14.21
14.81
16.03
17.08
18.27
20.85
16.03
15.10
21
0.06
Bookvalue per sh₹
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.02
0.02
0.02
0.07
(5.95%)
(5.19%)
—
0.02
FCF per share₹
0.07
0.08
0.09
0.09
0.09
0.09
0.09
0.08
0.10
0.11
0.04
4.23%
5.34%
—
0.05
Dividend per sh₹
0.07
0.07
0.07
0.08
0.07
0.07
0.08
0.08
0.09
0.10
0.08
5.64%
3.94%
—
9.28
Div yield (avg)%
10.18
8.35
6.89
6.35
6.94
8.57
6.11
3.57
4.47
2.60
14.64
4.47
6.62
44
12.26
Payout ratio%
2.78
4.05
5.75
5.67
3.98
1.19
0.40
2.52
2.54
5.17
26.30
2.52
3.38
43
324.1
Shares (diluted)M
349.7
358.3
382.6
429.5
408.7
422.8
464.7
426.5
402.3
409.8
317.0
0.06%
0.63%
8
7.37
Buyback yield%
30.39
28.04
29.31
27.28
24.92
26.57
27.66
29.16
27.12
24.43
21.07
27.12
27.47
34
1.424
D/E ratiox
0.565
0.593
0.569
0.499
0.450
0.481
0.526
0.517
0.534
0.581
0.183
0.526
0.530
20
19.53
Enterprise value₹M
38.77
39.47
44.62
49.24
45.21
42.72
39.04
42.73
48.05
44.05
7.803
(0.52%)
0.67%
87
5.381
LT debt₹M
36.96
40.71
36.36
36.63
35.33
36.81
38.68
40.43
42.53
38.14
5.578
1.54%
1.08%
23
Revenue
₹45.90M
5.02%
1.00×
Cost of revenue
₹28.11M
5.07%
1.00×
Operating expenses
₹8.769M
4.23%
0.93×
Property and equipment
20.71%
Goodwill & intangibles
19.28%
Spread over hurdle
19.32%