12.03
Revenue₹M
14.22
15.69
17.43
18.66
20.65
22.88
25.02
27.42
30.42
12.58
14.69
10.27%
9.58%
10
2.92
Revenue growth%
4.94
6.84
9.37
10.35
10.59
13.43
14.61
15.28
15.12
23.70
23.33
14.61
10.47
6
6.79
Gross margin%
25.38
25.06
26.22
25.71
25.44
23.02
22.14
24.40
26.27
14.77
18.54
24.40
25.22
52
28.52
Operating margin%
18.56
15.88
16.57
18.03
17.32
17.64
16.75
15.56
17.24
26.42
6.12
17.24
17.00
16
11.12
Net margin%
10.99
9.12
6.18
6.03
4.84
6.67
8.11
5.92
7.08
8.16
23.58
6.67
6.88
89
6.432
P/E ratio (avg)x
8.531
9.156
8.898
8.358
8.027
8.172
7.916
8.765
8.811
24.15
24.98
8.172
8.648
27
35.55
EV/EBITx
21.47
22.88
24.40
27.90
32.96
35.78
43.50
47.46
48.83
9.575
27.22
43.50
30.43
72
22.51
FCF yield (avg)%
31.29
30.39
31.06
33.96
34.52
31.97
32.77
33.12
32.61
24.04
23.25
32.77
32.29
88
22.49
FCF margin%
15.21
18.12
19.51
22.31
20.44
22.07
24.52
22.42
25.42
29.78
21.55
22.42
21.25
72
0.756
FCF / Net incomex
1.193
1.139
1.094
1.163
1.070
1.045
1.007
0.942
0.887
0.964
0.408
1.007
1.073
40
14.69
ROIC%
10.83
13.15
13.50
12.61
14.18
13.60
11.97
11.46
14.34
13.48
13.67
13.60
12.88
43
3.84
Return on equity%
17.83
18.83
18.68
18.42
17.09
15.62
15.30
15.78
16.58
20.72
9.03
15.78
17.38
74
5.93
Return on assets%
20.20
22.29
22.77
23.15
25.86
26.96
26.61
25.85
23.24
8.53
7.98
25.86
23.20
85
0.02
EPS₹
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(0.08%)
(2.24%)
—
16.12
EPS growth%
10.46
8.49
7.61
10.02
12.90
12.28
14.96
17.72
16.72
19.99
13.69
14.96
12.16
74
0.02
Bookvalue per sh₹
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.03
0.03
0.03
0.02
0.23%
1.73%
—
0.02
FCF per share₹
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.03
6.67%
5.19%
—
0.03
Dividend per sh₹
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.01
0.01
6.07%
6.28%
—
24.65
Div yield (avg)%
8.59
6.79
5.88
4.11
6.26
3.41
3.82
3.17
3.81
21.48
14.92
3.81
4.93
68
12.91
Payout ratio%
18.63
19.39
21.12
24.08
23.42
21.41
21.70
24.41
23.30
15.19
17.80
23.30
21.56
41
879.6
Shares (diluted)M
671.8
670.0
592.0
537.3
486.3
517.1
502.7
505.4
484.2
883.9
873.1
(2.06%)
(3.26%)
8
16.75
Buyback yield%
22.40
19.58
21.08
23.94
21.76
23.65
25.17
23.95
23.37
20.15
5.24
23.65
23.28
51
1.248
D/E ratiox
0.354
0.361
0.368
0.333
0.317
0.316
0.319
0.311
0.330
1.054
1.274
0.317
0.332
34
3.429
Enterprise value₹M
56.77
54.61
63.07
61.01
64.75
61.97
68.90
70.03
80.78
29.22
30.46
5.78%
5.01%
32
7.919
LT debt₹M
17.05
17.69
20.63
24.45
28.55
27.88
33.10
34.07
39.68
9.663
1.810
10.17%
11.02%
51
Revenue
₹30.42M
9.58%
1.00×
Cost of revenue
₹19.90M
9.57%
1.00×
Operating expenses
₹5.701M
10.10%
1.05×
Cash and investments
18.87%
Spread over hurdle
(6.80%)