227.8
Revenue₹M
212.5
218.0
227.1
241.6
255.7
262.4
278.7
291.8
302.6
319.6
250.3
4.56%
4.86%
74
18.25
Revenue growth%
33.11
30.97
31.67
32.84
34.58
36.49
36.60
38.08
40.43
42.43
13.65
38.08
35.53
26
23.31
Gross margin%
25.07
23.40
25.88
26.18
27.56
25.79
25.85
25.51
26.81
28.88
29.17
25.85
25.87
83
18.76
Operating margin%
19.70
17.00
15.09
14.36
14.67
17.44
18.32
19.97
21.38
20.47
29.58
19.97
17.88
79
4.86
Net margin%
24.88
26.23
29.07
27.90
29.41
26.59
25.78
26.88
29.00
32.00
29.97
26.88
27.39
92
7.509
P/E ratio (avg)x
18.17
18.17
17.85
18.93
18.19
19.78
18.92
20.38
19.51
20.39
6.958
19.78
18.92
65
9.377
EV/EBITx
15.62
14.68
14.47
16.42
17.43
19.34
21.22
22.12
25.28
28.83
29.33
22.12
18.38
76
4.83
FCF yield (avg)%
19.26
21.04
22.52
20.71
18.78
18.93
18.69
20.72
18.65
16.12
13.61
18.69
19.09
19
13.23
FCF margin%
12.52
13.97
16.77
17.77
19.66
19.05
16.80
17.69
19.93
21.59
22.53
19.05
17.73
56
0.338
FCF / Net incomex
0.751
0.673
0.651
0.601
0.534
0.542
0.474
0.414
0.412
0.400
0.455
0.414
0.538
46
14.36
ROIC%
11.09
9.89
8.53
6.30
5.37
5.66
7.62
10.11
9.80
12.11
22.29
9.80
9.17
44
20.05
Return on equity%
22.69
24.37
22.91
25.15
24.40
23.36
24.41
21.44
21.04
21.96
8.85
21.96
23.13
25
16.62
Return on assets%
6.52
3.72
4.52
6.07
8.93
9.18
7.22
5.56
7.34
6.82
11.12
7.22
6.67
44
0.08
EPS₹
0.05
0.05
0.06
0.07
0.07
0.08
0.10
0.10
0.10
0.10
0.08
5.57%
5.97%
—
26.15
EPS growth%
3.06
0.94
2.43
2.73
4.53
7.31
9.46
11.18
11.99
14.55
10.11
11.18
5.92
7
0.03
Bookvalue per sh₹
0.08
0.09
0.10
0.12
0.11
0.12
0.12
0.14
0.16
0.17
0.10
8.87%
9.36%
—
0.03
FCF per share₹
0.09
0.09
0.09
0.09
0.08
0.08
0.09
0.09
0.09
0.10
0.14
3.68%
0.65%
—
0.13
Dividend per sh₹
0.09
0.10
0.10
0.10
0.09
0.10
0.11
0.10
0.12
0.12
0.09
5.73%
3.41%
—
17.87
Div yield (avg)%
30.87
30.43
28.32
31.18
31.42
33.38
31.79
33.02
34.82
37.71
20.85
33.38
31.60
85
15.82
Payout ratio%
13.11
14.69
13.74
12.97
13.95
16.77
17.81
17.79
20.73
20.84
21.64
17.81
15.73
13
1.825
Shares (diluted)B
2.019
2.409
2.830
3.048
3.346
3.652
4.301
4.845
5.313
6.210
1.836
13.16%
12.23%
90
9.39
Buyback yield%
18.23
17.17
15.40
16.95
15.81
17.47
19.97
17.33
16.94
16.37
24.36
17.33
17.06
18
0.391
D/E ratiox
0.563
0.571
0.511
0.520
0.464
0.459
0.466
0.426
0.416
0.362
1.580
0.426
0.465
20
205.6
Enterprise value₹M
41.93
42.92
45.91
48.49
48.54
42.59
47.09
42.80
40.50
35.38
228.3
(6.13%)
(2.05%)
57
0.150
LT debt₹B
0.590
0.651
0.711
0.771
0.846
0.821
0.908
0.990
1.104
1.307
0.305
9.10%
9.53%
93
Revenue
₹319.6M
4.86%
1.00×
Cost of revenue
₹223.7M
4.86%
1.00×
Operating expenses
₹68.04M
4.55%
0.97×
Cash and investments
18.94%
Spread over hurdle
(8.65%)