21.66
Revenue₹M
22.79
24.00
25.30
26.82
28.90
31.00
33.60
36.30
38.96
40.99
23.31
7.24%
6.73%
25
22.93
Revenue growth%
12.14
12.72
10.44
12.64
10.12
8.32
7.99
6.90
9.73
9.56
23.91
8.32
9.92
69
6.22
Gross margin%
24.54
25.64
27.07
25.98
23.40
24.92
26.38
26.62
29.47
32.09
20.99
26.62
26.18
45
3.78
Operating margin%
0.40
0.59
1.63
3.88
1.25
1.23
0.94
0.40
2.11
0.40
7.82
0.94
1.09
89
24.22
Net margin%
3.98
6.18
3.50
1.04
1.02
3.95
2.76
5.21
7.96
6.69
2.44
5.21
3.96
59
35.17
P/E ratio (avg)x
34.34
30.64
28.70
26.43
25.78
22.96
23.08
24.06
24.73
26.32
6.423
24.06
26.05
44
17.55
EV/EBITx
37.36
39.43
44.61
48.64
50.05
49.42
47.20
50.64
57.10
57.15
10.89
50.64
49.03
58
2.70
FCF yield (avg)%
14.89
17.50
18.11
19.58
22.44
24.10
25.06
27.31
27.44
27.00
13.57
27.00
23.27
63
4.75
FCF margin%
7.88
9.59
11.89
12.21
9.44
11.80
13.59
13.53
12.60
10.89
6.35
12.60
11.84
16
0.219
FCF / Net incomex
1.321
1.385
1.422
1.526
1.609
1.708
1.867
1.682
1.851
1.892
1.751
1.851
1.645
46
4.53
ROIC%
3.03
1.84
0.40
0.40
0.89
0.40
0.40
0.40
0.40
0.40
18.27
0.40
0.40
26
19.38
Return on equity%
10.19
13.13
10.80
12.15
10.62
9.16
7.50
9.60
8.22
10.51
6.84
9.16
10.35
59
24.39
Return on assets%
1.00
0.40
1.59
3.85
3.79
3.43
0.79
1.18
0.40
0.40
6.55
0.79
1.09
19
1.42
EPS₹
2.13
2.00
1.81
1.89
1.63
1.51
1.59
1.71
1.57
1.69
1.57
0.72%
(2.87%)
—
10.97
EPS growth%
22.06
20.73
18.19
16.57
15.61
12.82
12.60
14.42
17.32
16.58
11.18
14.42
16.57
80
2.43
Bookvalue per sh₹
1.01
0.91
0.99
0.86
0.77
0.68
0.74
0.70
0.65
0.65
2.11
(3.29%)
(3.98%)
—
0.69
FCF per share₹
2.29
2.52
2.51
2.97
3.50
4.08
4.55
4.74
4.70
4.89
2.04
6.93%
7.89%
—
2.33
Dividend per sh₹
0.48
0.50
0.51
0.45
0.40
0.42
0.39
0.37
0.33
0.29
2.22
(6.17%)
(4.28%)
—
27.66
Div yield (avg)%
14.67
15.55
14.02
15.75
15.42
13.85
13.42
14.45
14.47
15.64
14.13
14.45
14.57
36
22.19
Payout ratio%
15.15
14.87
15.04
13.84
16.23
14.04
11.54
10.93
13.76
13.89
16.89
13.76
13.96
33
5.923
Shares (diluted)M
9.693
10.90
11.86
13.24
12.45
12.95
13.80
16.09
18.59
17.64
5.875
7.22%
7.10%
26
26.53
Buyback yield%
27.21
27.22
28.34
27.55
27.39
24.73
26.63
24.82
26.60
28.87
19.62
26.60
27.22
47
1.532
D/E ratiox
2.055
2.135
2.447
2.443
2.965
3.604
4.191
4.121
4.530
4.587
1.355
4.191
3.285
13
35.46
Enterprise value₹M
3.570
3.112
2.827
3.057
3.157
2.793
2.786
2.742
2.454
2.297
10.57
(6.16%)
(4.24%)
38
41.83
LT debt₹M
19.78
19.72
18.53
17.18
15.49
16.72
15.01
14.52
15.60
15.55
3.055
0.07%
(2.52%)
18
Revenue
₹40.99M
6.73%
1.00×
Cost of revenue
₹22.11M
6.87%
1.01×
Operating expenses
₹6.766M
6.44%
0.97×
Property and equipment
18.20%
Spread over hurdle
(3.93%)