107.2
Revenue₹M
178.6
189.8
204.2
214.7
223.5
236.1
249.3
266.4
277.1
296.7
112.5
5.83%
6.08%
9
11.44
Revenue growth%
27.53
28.67
27.90
27.66
27.73
25.51
25.60
25.14
26.81
27.66
29.57
25.60
27.59
91
13.48
Gross margin%
9.08
7.56
8.30
8.16
6.93
4.47
6.84
4.45
4.70
7.54
6.00
4.70
7.23
11
28.89
Operating margin%
0.40
0.40
1.23
0.40
1.16
1.25
1.44
2.72
5.60
3.30
20.88
2.72
1.24
53
11.96
Net margin%
10.52
9.53
7.68
9.26
11.26
9.11
10.47
11.08
9.98
7.89
16.32
9.98
9.75
35
20.12
P/E ratio (avg)x
12.96
12.57
12.47
11.78
13.30
15.33
15.51
17.51
19.64
20.03
12.70
17.51
14.31
72
35.02
EV/EBITx
31.22
32.09
34.79
39.25
38.28
36.63
41.98
39.27
39.05
37.32
7.559
39.05
37.80
29
21.10
FCF yield (avg)%
20.51
22.48
24.12
25.75
23.18
20.29
17.94
18.75
20.94
20.45
4.34
20.29
20.72
39
5.82
FCF margin%
8.32
9.64
11.88
9.96
7.69
7.15
7.89
9.89
8.55
8.01
12.71
8.01
8.43
50
1.314
FCF / Net incomex
1.663
1.580
1.483
1.631
1.835
1.845
1.960
2.246
2.489
2.369
0.414
2.246
1.840
11
3.66
ROIC%
14.36
12.54
14.10
12.71
11.30
11.51
11.28
11.91
13.89
14.27
6.89
11.91
12.63
46
20.75
Return on equity%
17.74
18.79
15.94
13.03
12.37
11.12
11.00
11.29
9.00
7.94
22.22
11.00
11.83
36
25.48
Return on assets%
6.71
4.04
3.23
0.52
0.40
0.40
0.40
0.40
2.98
5.63
10.14
0.40
1.75
69
0.38
EPS₹
0.30
0.31
0.28
0.27
0.25
0.22
0.21
0.22
0.24
0.24
0.40
(1.12%)
(1.82%)
—
9.91
EPS growth%
16.01
17.30
17.29
16.32
16.94
14.14
12.48
13.62
14.32
16.80
5.02
14.14
16.17
73
0.25
Bookvalue per sh₹
0.59
0.65
0.69
0.70
0.76
0.82
0.83
0.86
0.84
0.92
0.36
3.90%
4.47%
—
0.89
FCF per share₹
0.39
0.41
0.45
0.48
0.55
0.63
0.66
0.67
0.72
0.83
0.77
8.68%
7.75%
—
0.66
Dividend per sh₹
0.24
0.27
0.26
0.31
0.33
0.39
0.46
0.49
0.57
0.68
0.74
15.50%
12.26%
—
5.66
Div yield (avg)%
9.91
12.15
12.32
14.24
12.90
11.43
12.36
14.23
15.42
17.57
18.93
14.23
12.63
90
24.27
Payout ratio%
15.90
18.75
16.49
14.29
15.48
16.50
14.61
11.64
12.34
12.24
22.97
12.34
15.04
83
241.3
Shares (diluted)M
315.6
333.2
333.1
311.1
286.1
298.4
315.4
316.7
300.3
334.2
236.1
3.15%
1.52%
75
5.10
Buyback yield%
17.14
16.63
18.65
18.05
15.97
16.65
14.67
11.89
12.24
10.45
12.05
12.24
16.30
12
0.299
D/E ratiox
1.020
1.051
1.048
1.219
1.414
1.488
1.581
1.683
1.625
1.864
1.728
1.625
1.451
57
101.4
Enterprise value₹M
66.01
72.89
72.38
81.65
88.54
96.96
92.53
93.61
106.0
114.2
178.1
5.22%
7.23%
80
153.6
LT debt₹M
71.00
75.76
67.94
62.48
63.77
56.60
54.27
57.11
58.14
53.52
87.11
(3.45%)
(2.11%)
69
Revenue
₹296.7M
6.08%
1.00×
Cost of revenue
₹160.0M
6.14%
1.01×
Operating expenses
₹42.14M
6.11%
1.00×
Cash and investments
16.30%
Spread over hurdle
10.18%