15.18
Revenue₹M
31.35
32.70
33.23
34.89
36.61
37.93
39.02
39.75
41.72
42.28
16.70
2.92%
3.16%
17
6.07
Revenue growth%
4.49
3.17
1.78
3.52
4.08
2.14
2.40
2.24
3.72
3.75
23.06
2.40
3.35
20
15.93
Gross margin%
26.23
26.41
27.34
25.02
26.80
29.42
29.22
30.73
32.90
32.90
26.16
30.73
28.28
81
23.63
Operating margin%
22.11
19.80
21.14
19.64
19.28
19.16
21.33
18.53
20.31
22.46
20.19
20.31
20.06
37
25.58
Net margin%
29.42
29.44
31.87
28.94
28.86
30.08
28.74
29.14
30.26
29.88
10.83
29.88
29.43
15
37.85
P/E ratio (avg)x
21.81
23.93
24.99
22.73
24.41
23.93
23.52
25.32
24.31
21.71
6.885
23.93
23.93
21
15.36
EV/EBITx
41.64
41.85
44.44
44.89
48.90
52.19
53.33
57.52
67.25
73.23
7.680
57.52
50.55
68
18.48
FCF yield (avg)%
14.56
12.61
10.96
12.06
9.97
8.01
7.92
7.03
4.30
4.14
4.30
7.03
8.99
44
26.78
FCF margin%
16.71
15.83
16.17
18.16
21.14
19.48
17.31
19.76
22.63
23.45
8.59
19.76
18.82
9
0.114
FCF / Net incomex
1.802
1.822
1.817
1.680
1.783
1.971
2.012
2.101
2.329
2.178
1.004
2.101
1.896
15
15.90
ROIC%
19.89
22.01
20.68
18.57
18.86
21.37
21.87
24.18
26.29
27.50
11.07
24.18
21.62
64
17.42
Return on equity%
17.50
17.61
17.28
20.27
21.84
22.50
24.70
23.00
25.40
27.47
17.27
24.70
22.17
8
26.61
Return on assets%
31.20
33.10
35.18
34.94
35.05
33.48
34.88
34.87
37.45
35.08
21.44
34.88
34.91
5
0.01
EPS₹
0.03
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
6.27%
3.17%
—
16.44
EPS growth%
8.91
8.16
8.15
5.56
6.57
5.72
7.56
4.95
7.03
4.94
15.02
5.72
6.80
49
0.03
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
(5.55%)
(3.97%)
—
0.02
FCF per share₹
0.03
0.03
0.03
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.05
(0.47%)
1.83%
—
0.03
Dividend per sh₹
0.07
0.09
0.09
0.10
0.12
0.13
0.14
0.16
0.19
0.19
0.05
8.49%
11.47%
—
5.99
Div yield (avg)%
19.14
19.10
20.56
20.58
23.01
22.69
20.66
20.34
19.51
22.49
3.75
20.66
20.57
53
6.54
Payout ratio%
5.19
2.95
5.04
2.10
4.03
5.31
6.06
7.76
9.47
6.56
9.56
6.56
5.25
15
621.1
Shares (diluted)M
656.3
623.5
618.2
647.0
664.4
638.6
686.9
708.9
634.4
606.2
609.6
(1.82%)
(1.35%)
65
12.48
Buyback yield%
31.31
30.86
32.60
31.10
30.58
28.27
27.27
25.81
25.86
28.58
3.80
27.27
29.58
18
0.263
D/E ratiox
1.291
1.201
1.227
1.123
1.266
1.196
1.269
1.160
1.188
1.242
0.814
1.196
1.214
19
26.66
Enterprise value₹M
33.02
30.41
30.87
29.47
28.04
29.55
27.32
25.26
24.79
25.93
4.714
(1.56%)
(1.56%)
84
22.48
LT debt₹M
30.82
34.72
38.72
38.55
41.17
42.03
43.76
45.10
50.28
58.30
16.07
7.21%
6.96%
29
Revenue
₹42.28M
3.16%
1.00×
Cost of revenue
₹19.67M
2.97%
0.98×
Operating expenses
₹7.990M
3.20%
1.00×
Cash and investments
15.93%
Spread over hurdle
12.25%