10.33
Revenue₹M
11.98
12.49
12.91
13.52
14.19
14.90
15.87
16.89
17.98
18.76
11.40
5.75%
5.09%
91
6.54
Revenue growth%
10.29
10.57
11.65
14.33
12.33
13.30
15.35
17.63
18.52
20.03
12.61
17.63
13.81
19
5.61
Gross margin%
20.18
21.38
18.44
17.56
16.29
14.00
14.13
14.38
16.67
15.80
15.27
14.38
16.48
36
29.81
Operating margin%
14.29
15.02
13.43
14.29
17.19
17.40
19.29
18.13
18.32
19.21
8.51
18.32
17.29
25
25.08
Net margin%
24.62
23.06
21.56
20.69
22.44
21.56
23.62
25.64
25.85
25.00
12.71
25.00
23.34
82
15.43
P/E ratio (avg)x
7.271
7.495
8.353
8.067
8.975
9.808
10.37
9.797
9.485
9.102
21.73
9.797
9.039
45
15.40
EV/EBITx
15.25
15.11
13.34
14.26
14.88
14.65
14.63
15.25
15.28
14.31
36.76
14.65
14.77
29
9.27
FCF yield (avg)%
25.73
24.52
26.27
27.21
25.61
23.64
21.44
21.06
18.48
18.61
28.71
21.06
24.08
56
7.64
FCF margin%
10.10
12.33
14.88
17.22
17.52
16.54
17.28
20.07
18.76
19.45
26.39
18.76
17.25
14
1.162
FCF / Net incomex
1.147
1.288
1.487
1.694
1.905
1.936
2.136
2.367
2.694
2.785
0.955
2.367
1.921
54
5.41
ROIC%
17.62
17.76
15.76
15.87
13.81
16.65
19.08
17.00
14.29
15.40
8.75
16.65
16.26
70
6.41
Return on equity%
26.94
28.80
30.28
28.09
27.10
27.30
27.87
25.23
27.55
24.92
28.99
27.30
27.43
92
11.27
Return on assets%
4.04
4.10
6.49
8.84
8.61
7.02
8.23
6.22
6.13
6.23
2.58
6.23
6.36
51
0.01
EPS₹
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
2.58%
0.94%
—
28.63
EPS growth%
16.26
18.93
20.05
19.21
19.19
20.14
20.21
17.85
17.56
19.75
17.36
19.75
19.20
17
0.01
Bookvalue per sh₹
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.03
6.29%
7.16%
—
0.01
FCF per share₹
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.05
0.05
0.02
15.11%
7.85%
—
0.03
Dividend per sh₹
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.35%)
(4.28%)
—
2.72
Div yield (avg)%
16.84
14.13
14.81
13.30
11.94
11.63
13.72
16.38
16.08
18.61
9.42
16.08
14.47
70
17.61
Payout ratio%
21.61
24.05
23.33
23.76
23.50
24.17
24.76
27.13
29.17
27.54
20.88
27.13
24.11
24
219.0
Shares (diluted)M
179.5
176.5
188.8
201.9
183.9
157.8
162.6
163.4
143.9
125.9
213.0
(7.30%)
(2.78%)
87
17.97
Buyback yield%
8.42
9.05
10.62
12.69
13.19
14.34
14.32
16.32
18.64
15.96
23.18
15.96
13.76
36
1.787
D/E ratiox
1.064
1.242
1.235
1.480
1.575
1.792
1.814
1.904
2.122
2.488
1.455
1.904
1.684
84
9.233
Enterprise value₹M
12.56
14.44
14.11
15.90
15.23
14.78
16.50
18.74
21.29
20.31
2.268
5.93%
4.81%
33
18.81
LT debt₹M
11.27
13.19
15.22
14.43
14.39
15.16
15.49
16.06
18.27
17.97
9.375
4.55%
5.80%
8
Revenue
₹18.76M
5.09%
1.00×
Cost of revenue
₹10.66M
5.28%
1.02×
Operating expenses
₹2.612M
4.39%
0.94×
Property and equipment
14.42%
Cash and investments
14.13%
Spread over hurdle
19.46%