34.86
Revenue₹M
39.55
40.68
41.54
41.95
44.09
45.77
48.01
49.21
49.58
49.97
36.57
2.54%
2.81%
21
26.30
Revenue growth%
7.47
9.99
12.66
12.77
13.86
11.68
13.45
12.21
10.71
11.60
22.54
11.68
11.94
31
16.30
Gross margin%
12.72
11.53
8.97
9.43
11.94
12.14
9.92
9.52
9.41
11.73
17.60
9.92
10.72
16
19.28
Operating margin%
20.69
21.75
19.18
17.31
15.01
17.15
15.82
17.54
19.36
21.55
13.96
17.54
18.36
57
17.84
Net margin%
34.75
32.98
34.43
37.37
38.68
39.82
40.81
39.85
40.88
39.60
11.36
39.85
39.14
28
26.90
P/E ratio (avg)x
41.56
48.79
54.96
64.55
75.88
89.22
92.34
92.09
103.5
125.1
26.19
92.34
82.55
48
19.53
EV/EBITx
43.77
47.06
49.26
59.03
60.20
63.11
62.10
69.26
68.47
79.09
11.93
68.47
61.15
31
11.34
FCF yield (avg)%
6.09
4.87
7.39
10.07
7.26
7.60
8.36
7.40
8.99
10.77
23.65
8.36
7.50
78
6.57
FCF margin%
12.55
13.78
12.72
14.93
15.47
13.26
11.54
11.46
10.48
10.59
11.28
11.46
12.64
41
1.263
FCF / Net incomex
0.390
0.415
0.430
0.465
0.510
0.572
0.648
0.687
0.654
0.604
1.741
0.648
0.541
41
25.91
ROIC%
14.30
12.80
13.90
13.88
16.43
14.44
16.79
18.33
19.89
18.90
15.08
18.33
15.44
33
2.95
Return on equity%
8.46
5.52
4.92
5.02
3.41
5.75
5.73
6.97
9.19
6.54
14.62
6.54
5.74
88
13.67
Return on assets%
24.11
23.94
26.27
23.82
24.10
23.42
22.33
23.42
24.43
21.45
18.73
23.42
23.88
73
0.34
EPS₹
0.08
0.10
0.09
0.09
0.08
0.08
0.09
0.09
0.09
0.10
0.35
3.32%
2.71%
—
14.20
EPS growth%
25.08
23.52
25.48
23.80
21.69
22.95
20.93
19.18
16.25
14.78
3.36
19.18
22.32
68
0.35
Bookvalue per sh₹
0.35
0.35
0.37
0.38
0.37
0.35
0.37
0.41
0.44
0.48
0.20
5.28%
2.72%
—
0.25
FCF per share₹
0.10
0.12
0.13
0.13
0.14
0.13
0.14
0.17
0.18
0.17
0.31
4.23%
5.16%
—
0.06
Dividend per sh₹
0.16
0.17
0.18
0.20
0.19
0.19
0.20
0.19
0.20
0.19
0.26
0.49%
3.29%
—
22.03
Div yield (avg)%
0.40
2.14
4.93
4.62
2.84
1.74
2.66
0.40
0.40
0.40
5.39
0.40
1.94
57
5.31
Payout ratio%
0.40
0.40
1.76
0.40
0.40
1.56
0.95
3.82
2.78
0.67
5.37
1.56
0.81
14
104.7
Shares (diluted)M
154.5
177.2
186.3
212.3
244.1
245.5
239.4
284.0
330.3
395.3
105.6
10.12%
9.65%
6
14.20
Buyback yield%
16.98
19.15
21.26
19.41
17.98
18.07
18.20
20.63
19.26
18.03
26.13
18.20
18.68
29
0.964
D/E ratiox
0.462
0.421
0.449
0.433
0.411
0.436
0.401
0.382
0.386
0.430
1.360
0.401
0.426
13
4.059
Enterprise value₹M
13.96
14.66
14.13
15.75
17.80
17.67
18.72
18.04
16.60
17.38
47.28
(0.47%)
1.37%
42
30.77
LT debt₹M
39.41
39.57
39.91
35.36
37.85
39.17
36.90
38.52
36.95
35.29
7.467
(1.39%)
(0.66%)
7
Revenue
₹49.97M
2.81%
1.00×
Cost of revenue
₹30.07M
2.48%
0.97×
Operating expenses
₹5.790M
4.13%
1.14×
Goodwill & intangibles
19.91%
Cash and investments
17.42%