245.9
Revenue₹M
137.5
145.3
153.1
161.9
171.4
177.7
188.6
196.1
205.0
220.0
254.2
5.12%
5.29%
64
29.74
Revenue growth%
19.45
17.38
18.35
17.87
18.55
15.94
16.38
16.59
14.19
13.16
21.36
15.94
16.99
64
21.55
Gross margin%
24.05
24.18
26.69
24.53
23.96
22.03
19.73
22.52
22.79
20.27
26.29
22.03
23.38
72
7.44
Operating margin%
14.20
14.89
15.71
18.12
16.52
16.57
14.62
15.67
15.69
17.46
6.00
15.69
15.70
59
9.58
Net margin%
8.74
6.37
9.24
10.88
11.71
10.98
8.34
7.39
5.47
5.47
25.52
7.39
8.54
25
6.463
P/E ratio (avg)x
24.30
23.54
20.50
18.41
19.18
21.05
20.76
20.75
18.38
16.04
27.88
20.75
20.62
71
7.141
EV/EBITx
39.47
42.35
45.54
50.70
56.77
59.54
60.94
65.81
71.06
67.38
31.27
65.81
58.15
17
25.83
FCF yield (avg)%
28.27
28.40
30.85
28.58
26.81
25.34
22.51
21.62
22.90
21.41
12.67
22.51
26.08
25
28.30
FCF margin%
35.15
36.40
35.04
36.04
35.27
34.24
36.31
35.48
34.14
37.02
19.24
35.48
35.38
14
0.815
FCF / Net incomex
2.124
2.316
2.603
2.704
3.024
3.180
2.970
2.764
2.589
2.492
1.759
2.764
2.653
47
25.27
ROIC%
11.44
9.78
11.06
9.70
11.42
10.59
10.72
11.65
11.14
9.41
7.00
10.72
10.89
40
29.52
Return on equity%
5.69
5.42
4.23
2.62
2.02
3.98
5.84
3.62
3.95
6.76
6.87
3.98
4.11
62
3.37
Return on assets%
8.34
10.49
12.21
13.45
13.46
15.37
16.36
14.10
14.91
14.46
25.52
14.91
13.78
31
0.09
EPS₹
0.15
0.17
0.20
0.19
0.19
0.20
0.19
0.19
0.18
0.20
0.10
1.26%
4.54%
—
17.14
EPS growth%
1.68
3.06
3.49
4.35
2.70
4.94
5.40
5.39
5.99
7.89
25.65
5.40
4.64
61
0.05
Bookvalue per sh₹
0.08
0.09
0.10
0.11
0.11
0.13
0.13
0.14
0.16
0.15
0.02
6.28%
5.67%
—
0.04
FCF per share₹
0.06
0.07
0.08
0.08
0.08
0.09
0.10
0.12
0.13
0.12
0.10
7.45%
7.02%
—
0.04
Dividend per sh₹
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.02
3.87%
0.07%
—
7.80
Div yield (avg)%
16.30
14.43
13.86
15.31
12.85
10.35
11.57
9.48
8.22
9.14
22.07
9.48
12.21
13
3.09
Payout ratio%
24.23
25.42
26.01
23.30
22.54
21.08
19.27
19.38
20.11
20.40
3.47
20.11
21.81
58
1.646
Shares (diluted)B
2.089
2.150
2.097
2.007
2.259
2.206
2.150
2.139
2.272
2.614
1.683
2.96%
1.74%
25
13.30
Buyback yield%
26.44
27.65
25.18
22.28
23.92
22.38
23.38
25.26
27.91
26.04
9.59
25.26
25.22
49
0.142
D/E ratiox
0.960
0.976
1.007
1.017
1.181
1.250
1.232
1.414
1.426
1.689
0.159
1.414
1.207
86
103.2
Enterprise value₹M
209.9
230.9
253.5
278.9
281.8
278.1
320.4
356.9
406.0
452.8
260.0
9.95%
8.91%
81
243.3
LT debt₹M
133.6
144.1
143.8
142.4
149.2
163.6
185.5
223.0
259.3
265.2
105.7
12.19%
8.18%
30
Revenue
₹220.0M
5.29%
1.00×
Cost of revenue
₹129.4M
5.76%
1.05×
Operating expenses
₹23.16M
4.43%
0.92×
Property and equipment
16.90%
Goodwill & intangibles
16.74%
Spread over hurdle
(4.57%)