188.7
Revenue₹M
94.07
101.6
109.8
114.9
122.7
132.2
140.9
152.0
156.7
169.1
198.4
6.62%
6.86%
30
17.71
Revenue growth%
24.26
22.28
24.62
25.34
28.19
25.48
23.01
20.25
23.21
23.74
26.57
23.21
24.00
72
5.38
Gross margin%
21.33
23.82
22.87
22.75
22.51
24.52
26.77
27.03
26.85
27.87
2.37
26.85
24.17
60
2.97
Operating margin%
8.50
6.51
7.60
6.71
3.72
4.94
5.35
3.35
6.24
8.79
2.63
5.35
6.38
10
14.61
Net margin%
27.16
25.83
23.12
24.05
23.78
24.48
25.05
24.14
23.33
24.20
14.95
24.20
24.17
51
10.04
P/E ratio (avg)x
31.37
29.88
29.99
28.97
34.20
39.84
39.46
42.07
43.59
51.28
15.72
42.07
36.83
8
32.95
EV/EBITx
8.226
8.815
9.569
9.559
8.984
9.112
9.921
10.06
9.524
8.229
13.97
9.524
9.318
45
22.63
FCF yield (avg)%
24.05
23.46
25.85
25.39
22.70
23.26
26.15
29.02
28.73
25.88
13.08
26.15
25.62
57
23.91
FCF margin%
20.73
22.45
19.82
17.49
20.28
18.90
17.24
16.54
14.21
11.82
17.71
16.54
18.19
68
1.231
FCF / Net incomex
1.863
1.957
2.041
2.159
2.147
2.209
2.205
2.072
2.284
2.473
0.781
2.209
2.153
82
8.00
ROIC%
29.67
28.13
29.68
27.33
27.06
28.73
30.15
31.84
34.69
35.96
8.03
31.84
29.67
22
12.39
Return on equity%
3.17
4.00
3.91
6.80
6.35
3.85
3.20
5.89
3.01
0.50
22.24
3.20
3.88
94
23.85
Return on assets%
2.85
3.80
6.25
4.52
2.90
2.43
1.64
0.40
1.22
0.40
8.51
1.22
2.64
22
0.24
EPS₹
0.19
0.20
0.20
0.21
0.22
0.22
0.22
0.20
0.21
0.20
0.26
(1.76%)
0.30%
—
13.30
EPS growth%
11.17
10.51
8.89
5.91
8.68
6.19
3.36
5.47
7.45
5.54
2.19
5.54
6.82
40
0.20
Bookvalue per sh₹
0.43
0.42
0.45
0.43
0.39
0.39
0.38
0.40
0.45
0.42
0.26
1.05%
—
—
0.56
FCF per share₹
0.22
0.25
0.27
0.30
0.29
0.31
0.34
0.38
0.38
0.40
0.27
6.82%
5.60%
—
0.56
Dividend per sh₹
0.22
0.22
0.22
0.22
0.22
0.19
0.19
0.19
0.20
0.18
0.13
(3.33%)
(2.19%)
—
3.74
Div yield (avg)%
24.60
25.53
25.21
26.78
28.89
27.67
27.25
25.29
23.34
23.61
22.59
25.29
25.41
48
26.65
Payout ratio%
17.59
18.04
17.33
16.10
15.04
14.21
11.45
10.21
11.75
11.99
24.35
11.75
14.63
6
108.1
Shares (diluted)M
214.0
235.5
265.4
257.1
299.8
323.8
353.1
403.6
458.3
459.2
111.5
8.90%
9.43%
48
9.88
Buyback yield%
14.56
11.79
11.01
10.55
10.92
10.13
9.18
7.13
4.74
2.73
7.68
7.13
10.34
10
0.762
D/E ratiox
1.489
1.600
1.570
1.885
1.845
2.032
2.044
2.386
2.415
2.762
0.683
2.386
1.958
25
29.64
Enterprise value₹M
61.13
55.47
48.14
48.71
41.64
42.77
38.24
39.73
40.45
38.51
177.4
(1.55%)
(4.18%)
25
90.73
LT debt₹M
67.57
71.25
74.93
78.46
90.14
85.33
84.57
94.64
103.3
97.79
148.1
1.64%
5.18%
8
Revenue
₹169.1M
6.86%
1.00×
Cost of revenue
₹90.22M
6.57%
0.97×
Operating expenses
₹39.80M
7.37%
1.05×
Cash and investments
16.28%
Property and equipment
15.59%
Spread over hurdle
(9.86%)