3.400
Revenue₹M
7.692
8.172
8.760
9.315
9.842
10.73
11.66
12.24
13.32
3.507
3.963
7.42%
7.23%
64
23.31
Revenue growth%
24.44
25.59
28.28
27.58
25.82
23.30
22.97
23.22
22.43
25.51
15.82
23.22
25.02
5
12.37
Gross margin%
5.89
3.63
4.27
6.86
7.82
9.85
7.50
9.83
9.50
27.38
28.80
9.50
7.18
58
5.21
Operating margin%
27.20
29.92
29.86
29.21
28.15
25.59
25.65
28.57
28.41
13.27
19.04
28.15
28.28
12
5.88
Net margin%
7.51
10.31
12.17
10.83
9.01
11.44
10.42
10.50
10.74
14.96
23.54
10.50
10.46
38
14.95
P/E ratio (avg)x
30.15
35.16
35.30
40.81
38.95
38.44
41.90
45.10
43.76
25.43
29.37
41.90
38.70
39
22.89
EV/EBITx
20.19
20.88
19.65
21.99
23.00
23.10
24.34
26.70
30.97
25.78
13.19
24.34
22.49
55
29.44
FCF yield (avg)%
6.52
6.67
4.05
4.61
2.13
3.62
1.13
3.80
6.30
11.36
16.81
3.62
4.33
56
10.17
FCF margin%
10.57
13.44
11.71
9.54
12.43
13.57
15.61
15.76
15.97
15.07
2.16
15.61
12.94
87
0.965
FCF / Net incomex
1.701
1.460
1.417
1.422
1.407
1.215
1.093
1.178
1.274
1.510
0.627
1.215
1.412
26
17.41
ROIC%
9.72
8.11
10.37
9.42
12.20
13.21
13.90
15.67
18.22
6.34
27.79
13.90
11.29
63
10.94
Return on equity%
24.85
25.35
23.88
26.10
28.44
31.06
30.38
29.82
31.88
13.41
21.18
30.38
27.97
91
19.95
Return on assets%
2.74
4.73
2.63
1.09
2.54
1.13
0.40
0.40
0.40
3.80
23.49
0.40
1.84
27
0.24
EPS₹
0.06
0.06
0.05
0.06
0.06
0.06
0.05
0.05
0.05
0.26
0.30
(1.92%)
(1.09%)
—
23.23
EPS growth%
8.38
9.47
9.11
7.19
4.32
2.34
1.72
0.40
0.40
8.27
12.82
1.72
5.76
50
0.27
Bookvalue per sh₹
0.31
0.33
0.34
0.35
0.33
0.33
0.35
0.33
0.35
0.16
0.10
0.24%
(0.18%)
—
0.07
FCF per share₹
0.17
0.18
0.19
0.20
0.22
0.23
0.24
0.23
0.22
0.24
0.37
2.88%
3.13%
—
0.11
Dividend per sh₹
0.11
0.13
0.12
0.13
0.14
0.17
0.19
0.22
0.23
0.37
0.12
12.82%
10.34%
—
4.63
Div yield (avg)%
31.33
28.95
28.97
30.13
30.46
32.21
31.38
32.31
34.33
5.89
11.04
32.21
30.89
84
25.26
Payout ratio%
17.49
18.37
20.56
23.34
22.81
20.60
20.01
22.72
23.28
15.85
5.35
22.72
20.58
76
13.04
Shares (diluted)M
10.68
10.06
10.71
10.29
10.68
9.600
10.26
10.10
8.971
13.42
12.79
(2.71%)
(0.99%)
30
10.66
Buyback yield%
35.12
33.73
35.75
33.66
32.21
30.28
28.08
26.51
28.98
19.96
21.43
28.98
32.23
86
0.259
D/E ratiox
1.110
1.283
1.262
1.497
1.743
1.939
2.332
2.711
2.796
1.741
0.437
2.332
1.620
58
8.855
Enterprise value₹M
1.081
1.134
1.068
0.944
1.052
1.009
0.956
1.055
0.937
7.655
10.67
(0.14%)
(1.18%)
13
15.32
LT debt₹M
7.750
7.211
7.717
8.206
9.289
10.04
9.871
9.202
10.10
9.098
9.880
4.24%
4.24%
68
Revenue
₹13.32M
7.23%
1.00×
Cost of revenue
₹9.327M
7.23%
1.00×
Operating expenses
₹1.898M
6.78%
0.96×
Goodwill & intangibles
15.07%
Property and equipment
14.75%
Spread over hurdle
(9.70%)