25.94
Revenue₹M
111.5
114.1
120.1
123.4
128.9
137.1
144.9
150.9
153.7
158.0
26.78
4.15%
3.82%
20
13.96
Revenue growth%
31.16
28.57
25.95
23.76
20.97
20.32
18.64
21.03
20.84
23.37
6.09
20.84
22.20
36
21.46
Gross margin%
16.52
15.57
14.51
13.58
11.55
10.40
8.01
6.63
4.72
6.32
4.84
6.63
10.98
31
23.70
Operating margin%
21.69
21.71
24.67
25.63
25.65
25.68
28.48
29.06
31.89
32.91
3.52
29.06
25.66
25
27.72
Net margin%
11.35
8.60
9.37
11.80
11.59
11.60
10.28
7.82
7.97
8.91
6.94
8.91
9.83
10
20.39
P/E ratio (avg)x
33.74
32.06
36.19
35.81
34.77
32.52
37.03
40.88
39.35
44.58
37.01
39.35
36.00
91
30.73
EV/EBITx
43.42
44.23
46.11
48.81
57.19
64.04
70.97
66.43
77.75
83.54
16.70
70.97
60.61
34
10.98
FCF yield (avg)%
7.09
7.15
8.82
11.21
8.63
7.49
4.96
5.22
7.46
4.52
21.69
5.22
7.31
83
20.49
FCF margin%
26.24
24.77
25.46
26.52
23.60
21.58
18.66
20.85
23.35
26.22
21.62
21.58
24.19
23
0.916
FCF / Net incomex
0.205
0.222
0.255
0.242
0.248
0.287
0.308
0.323
0.327
0.350
0.336
0.323
0.271
69
18.71
ROIC%
24.33
24.03
21.49
19.80
22.44
21.13
22.38
20.25
20.73
18.87
3.42
20.73
21.31
49
28.70
Return on equity%
31.70
29.40
27.98
29.47
29.40
30.80
29.43
26.72
28.73
31.12
18.28
29.43
29.42
37
20.42
Return on assets%
31.76
30.39
30.06
27.43
29.22
31.87
29.10
29.91
30.77
33.34
15.67
30.77
30.22
46
0.02
EPS₹
0.10
0.09
0.09
0.09
0.10
0.10
0.10
0.10
0.11
0.13
0.02
5.91%
2.21%
—
7.10
EPS growth%
10.39
11.28
11.81
10.09
12.77
9.90
8.68
7.42
4.66
4.84
22.03
7.42
9.99
25
0.06
Bookvalue per sh₹
0.06
0.06
0.06
0.07
0.07
0.06
0.07
0.07
0.07
0.07
0.10
1.08%
1.42%
—
0.05
FCF per share₹
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
9.32%
4.52%
—
0.02
Dividend per sh₹
0.05
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.03
7.00%
6.67%
—
22.99
Div yield (avg)%
12.61
13.55
15.15
13.69
11.05
11.06
10.25
11.76
9.35
6.69
26.14
10.25
11.41
65
23.17
Payout ratio%
12.82
11.72
11.85
9.21
8.14
7.13
7.17
6.13
5.08
4.18
4.87
6.13
7.66
79
469.4
Shares (diluted)M
574.6
599.6
685.8
667.4
638.3
686.5
720.9
710.3
724.6
715.2
462.6
2.30%
2.95%
59
17.94
Buyback yield%
19.26
18.14
18.27
16.32
16.16
18.72
16.67
17.37
14.85
15.89
19.16
16.67
17.02
61
0.596
D/E ratiox
0.140
0.156
0.143
0.157
0.149
0.157
0.150
0.160
0.180
0.189
1.722
0.160
0.156
19
108.8
Enterprise value₹M
150.5
147.2
140.1
129.3
130.8
137.8
137.1
134.7
144.3
149.0
99.86
2.63%
(0.42%)
65
15.82
LT debt₹M
177.9
181.5
168.3
175.3
181.9
208.8
222.5
234.1
234.8
243.1
66.78
5.97%
4.33%
33
Revenue
₹158.0M
3.82%
1.00×
Cost of revenue
₹105.1M
3.65%
0.98×
Operating expenses
₹33.39M
4.40%
1.06×
Property and equipment
19.44%
Cash and investments
14.76%
Spread over hurdle
(11.22%)