59.31
Revenue₹M
242.6
247.7
253.8
258.5
273.1
278.7
289.0
298.0
311.9
322.6
64.78
3.39%
3.52%
85
18.45
Revenue growth%
14.71
17.23
17.40
17.91
15.79
16.68
16.66
17.18
18.43
20.44
8.85
17.18
17.21
17
24.90
Gross margin%
4.28
3.69
2.73
4.71
6.08
3.18
2.04
3.00
1.34
0.40
11.48
2.04
3.09
67
2.69
Operating margin%
22.83
25.17
24.84
26.47
28.53
31.44
34.25
37.05
36.42
36.14
16.31
36.14
29.98
35
26.67
Net margin%
2.75
3.90
2.99
1.29
0.40
0.40
1.27
3.43
1.08
1.35
27.29
1.27
1.32
12
16.59
P/E ratio (avg)x
28.16
33.08
36.12
36.67
35.19
33.64
38.02
41.37
42.36
43.37
35.92
41.37
36.40
37
25.68
EV/EBITx
33.66
34.85
36.22
36.48
38.16
41.46
48.82
49.58
51.89
54.66
35.21
49.58
39.81
47
17.12
FCF yield (avg)%
20.52
20.55
20.79
19.54
20.06
18.28
18.59
17.96
20.49
17.92
24.34
18.28
19.80
67
15.26
FCF margin%
20.94
23.87
24.89
23.61
25.19
23.62
23.50
23.71
21.33
22.11
9.38
23.50
23.61
71
1.227
FCF / Net incomex
1.106
1.142
1.217
1.265
1.449
1.595
1.649
1.601
1.690
1.749
1.116
1.649
1.522
31
7.42
ROIC%
6.17
6.42
8.68
7.27
8.19
9.74
10.02
11.99
13.13
12.90
6.79
11.99
9.21
45
7.32
Return on equity%
29.64
30.93
33.72
35.63
37.47
36.67
39.14
41.07
43.34
45.50
26.21
41.07
37.07
25
16.34
Return on assets%
26.74
27.72
27.38
26.97
27.52
30.49
30.77
28.95
28.56
27.50
10.57
28.95
27.62
75
0.09
EPS₹
0.23
0.24
0.26
0.29
0.30
0.34
0.34
0.35
0.41
0.40
0.09
6.01%
6.19%
—
28.89
EPS growth%
7.07
4.90
7.18
6.26
8.13
5.56
7.14
9.19
11.89
12.12
26.33
9.19
7.16
71
0.14
Bookvalue per sh₹
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.04
(1.35%)
(2.98%)
—
0.08
FCF per share₹
0.14
0.15
0.17
0.16
0.18
0.17
0.19
0.18
0.19
0.20
0.16
2.40%
4.08%
—
0.17
Dividend per sh₹
0.06
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.06
0.07
0.11
3.87%
2.49%
—
3.53
Div yield (avg)%
1.65
2.67
0.40
0.54
2.26
0.40
0.40
0.40
2.18
2.96
4.23
0.40
1.10
88
9.37
Payout ratio%
35.00
37.24
39.03
36.12
35.84
35.16
36.27
39.00
40.12
42.76
13.35
39.00
36.75
11
1.025
Shares (diluted)B
0.749
0.666
0.703
0.701
0.741
0.770
0.842
0.801
0.813
0.811
1.069
1.82%
(0.29%)
40
2.97
Buyback yield%
30.72
29.70
28.02
28.34
30.83
31.23
31.48
33.93
35.69
37.79
7.37
33.93
31.03
43
1.320
D/E ratiox
0.301
0.352
0.382
0.452
0.460
0.495
0.536
0.636
0.680
0.692
1.330
0.636
0.478
6
123.1
Enterprise value₹M
353.1
358.2
356.1
361.2
329.4
327.0
352.8
335.7
339.9
364.7
298.8
2.05%
(0.17%)
64
263.5
LT debt₹M
481.4
475.5
505.4
493.8
528.4
546.8
542.4
556.5
624.8
675.1
185.4
5.02%
5.33%
50
Revenue
₹322.6M
3.52%
1.00×
Cost of revenue
₹174.0M
3.77%
1.02×
Operating expenses
₹78.81M
3.07%
0.96×
Cash and investments
17.70%
Property and equipment
16.85%
Spread over hurdle
(2.71%)