19.22
Revenue₹M
23.06
23.52
23.95
24.30
25.07
25.40
25.60
25.79
25.34
25.27
20.59
0.16%
1.16%
64
20.96
Revenue growth%
16.78
14.85
12.81
15.35
15.32
13.51
13.88
11.54
11.06
11.24
15.87
11.54
13.70
6
12.86
Gross margin%
3.50
2.51
5.36
5.24
6.33
7.91
5.48
7.32
9.15
10.55
4.25
7.91
5.91
47
8.33
Operating margin%
0.40
0.91
1.27
3.41
4.25
4.24
3.63
6.15
7.79
8.39
17.23
6.15
3.94
86
23.66
Net margin%
3.44
5.80
5.53
3.94
2.94
4.29
3.36
5.44
3.09
3.71
13.15
3.71
3.83
20
33.00
P/E ratio (avg)x
9.502
8.626
7.732
7.631
7.042
6.493
5.750
5.607
4.821
4.468
28.48
5.607
6.767
9
30.47
EV/EBITx
12.83
12.69
11.77
11.75
10.90
10.92
11.18
10.09
8.763
7.697
19.46
10.09
11.05
66
5.22
FCF yield (avg)%
8.96
7.79
5.01
3.85
2.97
2.45
2.19
0.40
1.03
1.58
11.34
1.58
2.71
7
5.89
FCF margin%
8.01
8.84
7.94
5.65
3.90
3.37
3.60
6.32
4.54
5.36
8.92
4.54
5.50
84
0.941
FCF / Net incomex
0.153
0.164
0.165
0.184
0.206
0.226
0.253
0.258
0.285
0.325
1.683
0.258
0.216
46
3.68
ROIC%
29.14
28.30
30.30
31.44
31.64
33.57
36.42
35.95
35.48
35.18
19.44
35.48
32.61
15
15.36
Return on equity%
10.52
9.11
10.68
12.35
12.79
12.71
10.21
13.21
13.75
13.67
2.23
13.21
12.53
52
3.32
Return on assets%
2.60
1.98
4.25
1.28
0.40
0.40
0.40
2.84
1.76
2.21
13.69
1.76
1.87
91
0.36
EPS₹
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.04
0.04
0.03
0.41
0.44%
(2.64%)
—
29.71
EPS growth%
24.37
24.28
22.12
23.94
25.28
25.27
22.79
21.98
20.63
20.11
26.66
21.98
23.36
86
0.24
Bookvalue per sh₹
0.40
0.38
0.42
0.47
0.48
0.54
0.62
0.64
0.69
0.73
0.32
8.64%
5.96%
—
0.30
FCF per share₹
0.18
0.19
0.20
0.18
0.16
0.15
0.14
0.13
0.12
0.13
0.18
(3.98%)
(3.47%)
—
0.17
Dividend per sh₹
0.19
0.19
0.18
0.19
0.19
0.20
0.19
0.20
0.18
0.18
0.19
(1.96%)
(1.16%)
—
24.25
Div yield (avg)%
29.87
32.38
34.65
35.87
36.18
36.02
37.01
38.45
38.56
38.59
9.13
38.45
36.10
91
4.11
Payout ratio%
10.72
10.73
7.93
5.09
3.70
1.17
4.15
3.41
3.65
2.54
26.68
3.41
3.93
44
38.06
Shares (diluted)M
54.81
59.97
58.10
62.06
68.75
73.56
67.46
72.40
75.73
75.36
39.63
1.86%
3.84%
22
16.54
Buyback yield%
16.39
18.31
16.23
15.66
17.24
15.93
18.78
15.99
16.64
16.63
4.09
16.63
16.51
12
1.665
D/E ratiox
0.327
0.349
0.327
0.360
0.395
0.381
0.362
0.340
0.390
0.420
0.991
0.381
0.361
69
23.52
Enterprise value₹M
3.254
3.042
2.765
3.069
2.796
3.113
3.530
3.741
3.902
3.997
21.00
7.41%
1.98%
17
14.71
LT debt₹M
14.53
15.44
15.38
14.21
13.66
14.26
16.12
15.46
15.37
16.13
6.316
3.39%
0.83%
58
Revenue
₹25.27M
1.16%
1.00×
Cost of revenue
₹17.69M
1.16%
1.00×
Operating expenses
₹4.772M
0.51%
0.94×
Property and equipment
16.94%
Cash and investments
15.47%
Spread over hurdle
25.25%