105.3
Revenue₹M
216.8
216.6
224.4
229.4
230.4
231.7
239.6
243.4
253.8
256.3
113.7
2.15%
1.79%
32
21.84
Revenue growth%
28.08
30.58
28.46
30.44
31.97
33.87
35.11
35.33
36.63
33.73
13.12
35.11
32.85
51
2.28
Gross margin%
21.30
24.07
21.57
24.13
25.79
26.97
29.50
31.39
31.45
32.64
12.70
31.39
26.38
35
20.32
Operating margin%
13.35
15.09
17.37
16.34
13.99
11.04
8.60
8.11
10.80
8.98
10.43
8.98
12.20
14
25.80
Net margin%
5.29
6.83
4.65
2.26
1.57
3.08
1.24
1.70
2.52
0.40
16.29
1.70
2.39
88
12.90
P/E ratio (avg)x
7.547
7.342
7.679
7.152
6.422
6.346
6.408
6.683
5.849
6.344
8.526
6.346
6.552
49
12.83
EV/EBITx
26.23
24.32
24.10
22.72
22.19
25.12
27.48
30.52
34.24
36.76
15.68
30.52
25.68
72
16.33
FCF yield (avg)%
1.18
0.40
0.40
0.40
0.40
0.40
1.72
3.72
3.32
1.60
3.67
1.72
0.79
18
6.88
FCF margin%
13.89
12.62
15.29
17.43
17.45
15.34
12.87
12.62
10.75
10.14
15.01
12.62
13.38
6
1.015
FCF / Net incomex
1.549
1.775
2.064
2.099
2.517
2.802
3.135
3.661
3.815
3.980
0.541
3.661
2.660
7
21.71
ROIC%
15.10
16.86
18.73
19.89
20.69
23.30
23.97
26.71
24.94
27.89
7.13
24.94
22.00
10
2.55
Return on equity%
0.41
1.73
0.40
3.14
3.92
6.92
6.63
6.74
4.99
2.56
9.54
6.63
3.53
37
18.46
Return on assets%
18.05
20.71
21.57
19.53
17.47
16.76
14.72
15.46
16.41
18.56
10.15
16.41
17.76
42
0.27
EPS₹
0.23
0.24
0.28
0.31
0.36
0.41
0.45
0.47
0.52
0.57
0.29
9.76%
11.29%
—
20.16
EPS growth%
7.05
7.95
5.11
5.14
7.75
5.79
5.89
6.63
7.47
8.65
5.71
6.63
6.84
71
0.48
Bookvalue per sh₹
0.21
0.23
0.21
0.24
0.23
0.26
0.25
0.24
0.24
0.23
0.69
0.10%
1.82%
—
0.39
FCF per share₹
0.19
0.16
0.15
0.16
0.14
0.16
0.16
0.17
0.16
0.17
0.68
3.25%
(0.22%)
—
0.32
Dividend per sh₹
0.66
0.71
0.83
0.83
0.86
0.91
0.91
1.00
1.18
1.25
0.33
7.81%
7.56%
—
3.01
Div yield (avg)%
31.41
31.76
31.09
28.63
31.39
32.64
33.34
31.83
34.68
33.35
9.66
33.34
31.79
75
12.18
Payout ratio%
18.42
16.47
18.33
15.54
16.27
13.38
15.90
18.36
15.93
15.27
19.20
15.90
16.10
46
190.6
Shares (diluted)M
172.6
180.5
157.1
159.9
158.9
141.2
137.0
143.2
140.7
150.7
190.0
(1.06%)
(2.08%)
20
26.74
Buyback yield%
15.88
14.76
13.51
11.28
11.88
9.91
11.30
10.16
9.28
8.13
23.36
9.91
11.29
90
1.414
D/E ratiox
1.973
2.014
2.355
2.481
2.691
2.871
3.300
3.711
3.765
4.270
1.428
3.711
2.781
56
211.2
Enterprise value₹M
299.1
325.8
310.7
330.2
380.2
422.4
423.4
420.2
417.6
480.0
79.34
4.78%
6.21%
8
190.5
LT debt₹M
127.4
132.1
143.7
141.4
149.4
149.8
157.9
176.3
190.2
186.1
274.8
4.50%
3.23%
16
Revenue
₹256.3M
1.79%
1.00×
Cost of revenue
₹179.4M
1.79%
1.00×
Operating expenses
₹43.58M
1.23%
0.95×
Cash and investments
17.86%
Property and equipment
16.34%
Spread over hurdle
(6.94%)