25.79
Revenue₹M
45.57
46.48
46.84
48.70
50.29
52.41
53.34
55.12
56.60
57.36
27.24
2.67%
2.74%
84
19.41
Revenue growth%
12.78
13.99
16.83
15.47
14.23
11.25
9.02
9.58
6.74
7.86
9.93
9.02
12.02
15
15.05
Gross margin%
9.87
8.34
7.06
6.24
3.66
2.98
0.91
0.40
0.40
2.15
26.19
0.91
3.32
25
22.12
Operating margin%
0.40
0.40
0.40
2.97
3.14
0.68
1.54
0.40
2.04
4.15
18.72
1.54
1.11
33
24.33
Net margin%
15.98
14.67
17.24
16.98
18.79
18.30
17.34
15.86
17.39
15.23
2.46
17.34
17.11
57
33.30
P/E ratio (avg)x
9.533
10.35
10.05
8.960
8.925
8.903
9.936
9.681
9.021
9.960
10.99
9.681
9.607
91
30.39
EV/EBITx
35.13
40.41
47.39
55.08
64.09
66.77
64.42
72.52
84.59
96.54
8.110
72.52
64.26
26
6.30
FCF yield (avg)%
29.65
29.45
29.46
29.33
28.81
26.02
24.96
23.51
24.49
22.86
29.38
24.49
27.41
58
20.95
FCF margin%
6.90
6.20
6.18
4.01
3.04
0.40
0.40
0.40
1.42
0.40
11.08
0.40
2.23
80
0.497
FCF / Net incomex
1.966
1.981
2.183
2.164
2.427
2.194
2.262
2.552
2.385
2.460
1.035
2.385
2.228
56
26.24
ROIC%
6.22
3.31
3.65
0.85
3.22
3.09
2.99
4.26
3.68
6.47
7.13
3.68
3.48
6
10.35
Return on equity%
10.11
7.31
10.13
9.54
12.43
14.19
15.24
14.91
14.15
11.58
28.05
14.19
12.01
16
27.13
Return on assets%
8.15
10.66
9.63
9.86
9.42
9.45
7.14
5.98
4.29
1.47
17.13
5.98
8.79
61
0.57
EPS₹
0.59
0.68
0.64
0.73
0.74
0.83
0.90
0.95
0.90
0.95
0.60
5.25%
5.74%
—
24.66
EPS growth%
20.79
21.32
20.07
18.49
21.37
19.98
19.34
18.90
20.84
18.21
13.13
19.34
20.02
52
0.11
Bookvalue per sh₹
0.16
0.15
0.16
0.14
0.15
0.16
0.17
0.17
0.18
0.17
0.55
2.28%
0.38%
—
0.11
FCF per share₹
0.23
0.20
0.21
0.22
0.23
0.25
0.26
0.25
0.26
0.28
0.35
3.91%
2.59%
—
0.46
Dividend per sh₹
0.36
0.35
0.32
0.29
0.30
0.33
0.32
0.31
0.34
0.29
0.55
(0.97%)
(3.58%)
—
28.85
Div yield (avg)%
20.14
22.47
21.82
24.50
21.86
22.94
25.53
26.29
23.82
26.26
17.77
25.53
23.38
70
24.63
Payout ratio%
21.78
20.45
21.63
19.38
20.21
21.49
24.41
22.85
20.83
18.24
28.60
21.49
21.16
42
36.42
Shares (diluted)M
38.51
41.51
47.18
50.72
46.98
44.67
50.29
52.46
55.90
57.14
37.52
3.99%
3.45%
25
14.37
Buyback yield%
7.52
8.40
6.14
6.22
6.64
7.74
8.90
6.09
6.64
5.10
20.71
6.64
6.64
71
0.181
D/E ratiox
1.897
2.142
2.066
2.421
2.299
2.272
2.338
2.721
2.684
2.947
0.576
2.684
2.319
56
32.50
Enterprise value₹M
48.29
49.41
53.01
62.61
66.99
72.25
81.79
89.23
87.33
95.26
3.258
7.30%
8.37%
52
1.863
LT debt₹M
28.19
26.52
25.10
24.33
25.93
23.56
23.31
25.38
23.95
24.44
6.118
(1.17%)
(0.50%)
21
Revenue
₹57.36M
2.74%
1.00×
Cost of revenue
₹32.85M
2.81%
1.01×
Operating expenses
₹9.749M
2.26%
0.95×
Property and equipment
15.24%
Spread over hurdle
17.36%