22.19
Revenue₹M
54.81
56.66
56.49
56.40
56.50
57.43
59.63
61.44
62.38
65.12
24.22
2.88%
1.97%
25
26.02
Revenue growth%
0.91
1.31
0.40
2.45
2.03
1.03
1.25
0.40
0.40
1.16
18.34
1.03
1.10
16
20.12
Gross margin%
12.93
11.02
10.94
12.21
14.58
16.51
17.94
20.08
17.36
14.81
25.30
17.36
14.69
49
16.91
Operating margin%
34.45
37.09
35.30
36.85
34.82
37.47
35.52
36.59
33.96
33.28
8.98
35.52
35.41
19
26.29
Net margin%
25.97
26.81
25.50
27.20
24.30
23.09
21.40
23.48
24.92
22.81
5.87
23.09
24.61
86
26.93
P/E ratio (avg)x
6.585
7.498
7.068
6.931
7.405
8.390
7.945
7.558
8.089
9.081
12.69
8.089
7.528
9
30.86
EV/EBITx
37.71
44.20
44.40
49.44
59.43
63.51
68.44
80.99
94.51
100.2
11.68
80.99
61.47
38
19.61
FCF yield (avg)%
0.40
0.40
0.40
0.46
2.43
1.43
2.91
1.57
4.12
1.24
20.41
1.57
1.33
38
24.62
FCF margin%
24.07
24.19
26.71
25.33
24.75
24.28
22.20
21.47
23.16
25.13
22.73
23.16
24.23
52
1.040
FCF / Net incomex
1.531
1.509
1.630
1.613
1.452
1.334
1.366
1.250
1.345
1.315
1.577
1.334
1.409
23
14.00
ROIC%
12.87
12.09
11.03
10.02
12.65
9.99
10.09
8.18
9.32
8.23
10.05
9.32
10.06
88
11.06
Return on equity%
12.96
14.75
12.42
15.23
13.05
12.12
10.97
10.46
9.93
12.06
19.93
10.97
12.27
82
5.93
Return on assets%
15.89
18.44
15.46
14.75
12.17
12.44
9.70
10.94
10.36
12.45
6.88
10.94
12.45
85
0.20
EPS₹
0.38
0.39
0.36
0.40
0.36
0.37
0.35
0.33
0.35
0.36
0.21
(0.19%)
0.29%
—
29.87
EPS growth%
27.91
28.08
25.68
26.41
24.88
27.67
27.51
27.00
26.70
28.03
19.89
27.51
27.26
95
0.49
Bookvalue per sh₹
0.69
0.67
0.73
0.83
0.93
1.07
1.11
1.18
1.29
1.47
0.55
9.68%
8.59%
—
0.30
FCF per share₹
0.37
0.39
0.37
0.37
0.38
0.37
0.41
0.39
0.45
0.43
0.68
2.67%
0.91%
—
0.32
Dividend per sh₹
0.92
0.89
0.91
1.04
1.11
1.17
1.10
1.17
1.14
1.31
0.40
3.44%
4.57%
—
14.81
Div yield (avg)%
10.79
10.96
9.70
10.28
11.63
12.55
14.50
16.31
16.01
15.88
13.59
15.88
12.09
50
22.45
Payout ratio%
12.99
10.83
11.07
13.96
16.16
18.16
16.09
16.26
13.36
10.60
20.43
16.09
13.66
94
54.08
Shares (diluted)M
57.99
55.72
51.98
50.76
56.60
61.56
62.39
69.44
68.58
65.51
54.85
2.96%
2.14%
32
8.51
Buyback yield%
5.70
6.19
6.08
6.83
4.19
3.72
5.18
2.37
4.21
3.24
24.68
3.72
4.69
30
1.691
D/E ratiox
2.707
3.014
2.976
3.237
3.761
3.902
3.902
4.544
5.382
6.155
1.716
4.544
3.831
19
52.77
Enterprise value₹M
39.34
37.67
36.34
39.80
41.82
42.64
48.41
51.72
55.58
53.88
24.29
5.20%
3.95%
21
29.16
LT debt₹M
43.39
46.00
52.72
56.81
66.50
70.52
68.48
81.37
90.15
90.29
38.50
6.31%
7.38%
19
Revenue
₹65.12M
1.97%
1.00×
Cost of revenue
₹43.16M
1.96%
1.00×
Operating expenses
₹8.873M
2.73%
1.08×
Property and equipment
15.44%
Spread over hurdle
15.04%