8.101
Revenue₹M
21.26
21.11
20.99
21.33
21.58
21.33
21.33
20.85
20.92
21.07
8.937
(0.47%)
(0.30%)
13
18.79
Revenue growth%
36.54
38.41
40.65
39.99
42.15
40.81
39.04
36.94
34.69
32.41
24.74
36.94
38.72
80
21.36
Gross margin%
0.40
2.42
4.30
3.70
6.30
4.26
1.60
4.53
4.19
3.25
3.10
4.19
3.94
36
8.06
Operating margin%
20.20
17.21
17.59
14.83
13.33
12.43
10.43
10.78
7.84
5.34
23.82
10.43
12.88
59
6.52
Net margin%
9.83
12.44
14.48
15.48
14.58
11.94
9.70
10.37
8.38
7.30
8.77
9.70
11.15
17
27.38
P/E ratio (avg)x
34.62
35.21
35.75
35.31
38.32
36.12
35.38
34.03
35.20
39.41
18.96
35.38
35.34
83
29.82
EV/EBITx
25.67
25.83
24.03
22.02
24.91
25.47
23.12
22.02
24.60
26.23
24.37
24.60
24.75
43
10.62
FCF yield (avg)%
10.87
12.59
15.37
15.80
18.53
15.93
14.28
13.26
12.87
11.65
12.80
13.26
13.77
60
19.71
FCF margin%
11.84
8.93
6.47
4.25
1.36
1.10
0.79
0.40
2.55
5.19
24.62
1.10
3.40
30
1.382
FCF / Net incomex
2.847
2.990
3.196
3.731
4.410
5.279
6.187
6.166
6.433
7.424
0.707
6.187
4.845
85
27.79
ROIC%
9.37
11.31
10.82
11.73
9.38
7.45
10.19
10.38
10.25
10.26
22.40
10.25
10.26
29
27.94
Return on equity%
16.66
15.56
18.05
20.08
20.28
18.95
20.68
21.05
20.83
19.06
13.12
20.68
19.57
50
8.49
Return on assets%
12.70
10.38
11.45
10.37
13.18
13.45
14.86
11.94
14.91
16.27
18.86
14.86
12.94
81
0.22
EPS₹
0.18
0.18
0.17
0.15
0.14
0.13
0.11
0.10
0.10
0.11
0.23
(5.55%)
(4.66%)
—
4.57
EPS growth%
9.15
11.01
8.32
9.81
9.55
9.01
6.16
5.46
6.77
9.18
26.42
6.77
9.08
38
0.19
Bookvalue per sh₹
0.12
0.12
0.12
0.12
0.11
0.11
0.10
0.10
0.09
0.09
0.05
(3.48%)
(3.35%)
—
0.05
FCF per share₹
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.08
0.07
0.07
0.09
2.67%
2.68%
—
0.11
Dividend per sh₹
0.15
0.14
0.16
0.16
0.18
0.18
0.19
0.20
0.19
0.21
0.10
2.95%
3.64%
—
25.06
Div yield (avg)%
26.34
28.77
29.44
28.02
28.97
28.43
30.95
28.84
31.54
33.06
7.43
30.95
28.90
10
26.50
Payout ratio%
2.26
0.40
1.77
3.65
2.68
4.22
6.69
5.32
4.46
7.37
7.35
5.32
3.93
34
32.01
Shares (diluted)M
41.08
43.80
43.12
38.06
34.46
30.49
27.82
27.02
27.09
28.49
33.51
(3.73%)
(2.81%)
12
4.24
Buyback yield%
23.57
23.49
21.31
20.55
21.25
23.03
24.00
23.19
22.90
25.72
2.43
23.19
23.11
87
0.473
D/E ratiox
1.222
1.442
1.447
1.652
1.670
1.878
2.050
2.097
2.021
1.989
0.300
2.021
1.774
40
4.968
Enterprise value₹M
12.33
12.91
12.77
13.73
13.60
15.93
17.85
19.70
21.45
23.06
3.714
11.13%
6.75%
83
3.205
LT debt₹M
19.61
22.80
22.87
23.15
25.45
29.11
32.18
32.24
31.98
35.10
2.994
6.64%
7.37%
31
Revenue
₹21.07M
(0.30%)
1.00×
Cost of revenue
₹14.61M
(0.40%)
0.99×
Operating expenses
₹3.203M
(0.09%)
1.02×
Property and equipment
14.85%
Spread over hurdle
(6.21%)