7.762
Revenue₹M
22.71
24.75
26.81
29.16
31.65
33.35
35.03
38.20
40.63
43.15
8.525
6.39%
7.55%
72
27.50
Revenue growth%
28.83
28.88
27.82
26.13
27.63
27.10
27.19
28.00
30.93
28.68
27.64
28.00
27.91
9
4.81
Gross margin%
1.65
0.40
0.40
0.40
1.28
3.90
3.67
4.08
5.08
7.22
17.02
4.08
2.66
17
10.64
Operating margin%
32.90
33.24
32.17
31.59
31.98
31.92
31.02
32.52
34.14
35.71
12.22
32.52
32.34
60
23.56
Net margin%
16.31
18.51
16.46
17.62
16.51
15.73
13.79
14.74
15.78
14.24
10.43
14.74
16.05
33
25.59
P/E ratio (avg)x
14.44
13.45
14.04
14.44
14.95
14.55
13.33
13.73
14.84
15.08
36.73
14.55
14.44
9
34.04
EV/EBITx
30.61
30.60
28.29
30.43
34.68
33.60
32.66
30.80
28.61
30.14
11.70
30.80
30.60
23
24.01
FCF yield (avg)%
7.09
9.78
11.66
10.72
8.19
10.96
11.35
9.99
8.75
9.47
6.73
9.99
9.89
9
3.58
FCF margin%
11.48
10.07
12.78
11.72
11.62
10.62
10.98
8.77
10.71
12.94
7.72
10.71
11.23
91
0.175
FCF / Net incomex
2.178
2.284
2.481
2.489
2.305
2.345
2.488
2.433
2.232
2.389
0.913
2.389
2.367
55
21.29
ROIC%
6.86
5.52
6.08
6.60
9.36
8.89
6.74
4.79
5.96
3.21
26.18
5.96
6.34
51
11.58
Return on equity%
21.07
18.13
20.28
20.47
22.88
20.63
21.24
22.39
22.09
22.15
3.56
22.09
21.16
52
25.38
Return on assets%
14.88
17.36
17.85
15.33
17.27
15.20
15.08
15.25
16.39
18.85
18.85
15.25
15.86
83
0.64
EPS₹
0.43
0.44
0.51
0.56
0.60
0.67
0.70
0.80
0.84
0.83
0.69
6.62%
6.95%
—
21.90
EPS growth%
32.68
34.09
34.66
34.76
32.07
34.33
36.04
33.62
36.25
38.34
23.14
36.04
34.49
41
0.53
Bookvalue per sh₹
0.31
0.31
0.28
0.30
0.30
0.32
0.33
0.35
0.30
0.32
0.49
1.31%
(0.23%)
—
0.17
FCF per share₹
0.68
0.72
0.66
0.71
0.67
0.66
0.76
0.76
0.84
0.97
0.33
7.47%
3.97%
—
0.65
Dividend per sh₹
0.33
0.40
0.47
0.50
0.52
0.54
0.63
0.74
0.81
0.95
0.68
12.87%
13.15%
—
12.59
Div yield (avg)%
4.09
3.07
2.15
0.40
0.41
0.40
0.40
0.40
0.40
0.40
12.21
0.40
0.40
64
10.91
Payout ratio%
33.88
32.67
30.70
31.96
34.77
32.19
34.87
34.08
36.65
37.09
4.91
34.87
33.98
58
58.67
Shares (diluted)M
61.75
60.97
59.07
57.25
63.18
61.46
56.96
59.57
68.05
66.51
59.37
1.03%
1.23%
27
20.04
Buyback yield%
10.17
10.46
8.16
8.76
8.47
7.30
4.82
4.13
6.20
4.26
23.02
4.82
7.73
39
0.564
D/E ratiox
1.750
1.688
1.865
2.152
2.435
2.559
2.955
3.207
3.131
3.498
0.683
3.131
2.497
64
36.02
Enterprise value₹M
10.96
11.85
13.21
12.74
13.32
15.28
15.86
15.54
15.16
17.76
55.73
5.93%
4.26%
46
53.52
LT debt₹M
53.28
52.07
49.41
51.36
53.87
56.27
53.68
55.71
52.42
58.37
20.66
1.62%
1.14%
8
Revenue
₹43.15M
7.55%
1.00×
Cost of revenue
₹30.20M
7.55%
1.00×
Operating expenses
₹6.132M
8.65%
1.11×
Goodwill & intangibles
17.55%
Spread over hurdle
39.79%