37.19
Revenue₹M
50.44
55.50
59.03
62.93
67.81
74.41
80.93
86.37
92.35
38.94
38.95
7.98%
7.92%
87
17.24
Revenue growth%
17.89
19.84
22.13
23.04
25.46
24.43
26.69
29.57
26.72
18.87
5.53
26.69
23.73
79
2.74
Gross margin%
4.77
4.14
2.34
2.23
0.40
2.45
1.18
1.87
3.41
12.19
4.67
1.87
2.40
49
26.17
Operating margin%
2.73
1.56
0.40
1.20
1.43
2.37
4.02
2.00
3.75
5.85
4.96
2.37
2.18
46
21.10
Net margin%
7.83
5.05
2.11
4.93
2.94
4.25
4.21
1.60
3.58
19.33
3.88
3.58
4.23
86
8.179
P/E ratio (avg)x
49.06
56.08
63.28
68.43
67.47
67.35
76.19
86.79
96.47
12.21
10.88
76.19
67.41
37
33.40
EV/EBITx
30.26
30.45
28.21
28.21
25.36
23.67
22.41
24.52
22.52
28.15
30.75
23.67
26.78
34
21.53
FCF yield (avg)%
8.27
6.57
7.07
8.88
11.53
8.90
7.28
7.86
5.80
14.62
14.41
7.86
8.07
6
25.80
FCF margin%
29.69
30.63
28.63
30.75
28.96
28.41
31.11
30.02
30.20
18.63
18.74
30.02
29.86
76
0.461
FCF / Net incomex
0.381
0.405
0.427
0.440
0.474
0.536
0.617
0.643
0.647
0.160
1.684
0.617
0.457
74
8.71
ROIC%
20.95
22.03
23.71
26.51
24.44
23.27
20.82
19.78
21.75
26.55
12.23
21.75
22.00
8
24.18
Return on equity%
27.57
26.79
28.27
27.04
26.43
28.46
29.78
29.83
26.97
7.39
9.71
28.46
27.92
89
16.62
Return on assets%
13.04
16.01
13.32
14.20
16.65
15.33
17.05
19.53
16.88
6.03
28.94
16.88
15.67
84
0.03
EPS₹
0.06
0.06
0.05
0.05
0.05
0.06
0.05
0.05
0.06
0.03
0.03
2.34%
(1.02%)
—
28.49
EPS growth%
25.49
28.33
27.27
28.26
30.70
32.84
34.44
35.70
34.86
18.02
7.82
34.44
29.52
90
0.08
Bookvalue per sh₹
0.09
0.09
0.10
0.11
0.13
0.15
0.18
0.20
0.20
0.09
0.05
12.75%
12.04%
—
0.02
FCF per share₹
0.07
0.07
0.07
0.07
0.07
0.06
0.05
0.05
0.05
0.03
0.08
(6.86%)
(4.54%)
—
0.08
Dividend per sh₹
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.08
0.06
3.96%
2.45%
—
16.29
Div yield (avg)%
32.23
30.84
27.99
28.09
30.57
30.20
32.53
31.03
30.53
9.27
9.66
30.57
30.71
80
24.28
Payout ratio%
12.24
10.33
9.00
9.65
8.59
6.63
9.56
11.62
14.11
27.56
3.85
9.56
9.99
91
221.3
Shares (diluted)M
237.6
223.4
246.6
253.5
246.6
269.1
282.9
285.9
299.6
222.4
213.5
3.39%
3.49%
60
29.36
Buyback yield%
11.50
10.54
11.22
10.77
13.24
13.90
15.41
14.61
14.74
20.90
26.34
14.61
13.20
6
1.221
D/E ratiox
1.080
1.040
1.109
1.237
1.136
1.161
1.215
1.192
1.191
1.757
0.269
1.191
1.148
21
18.52
Enterprise value₹M
11.25
11.80
10.30
9.745
8.486
9.008
9.183
9.055
7.943
59.65
25.37
(4.01%)
(3.70%)
43
63.75
LT debt₹M
26.52
26.42
25.89
25.92
27.43
30.05
30.43
30.70
31.98
40.55
3.097
4.29%
1.13%
34
Revenue
₹92.35M
7.92%
1.00×
Cost of revenue
₹63.72M
8.01%
1.01×
Operating expenses
₹16.97M
7.93%
1.00×
Cash and investments
18.56%
Property and equipment
17.67%
Spread over hurdle
(8.17%)