50.03
Revenue₹M
29.52
30.82
32.68
35.33
37.76
40.32
42.88
46.45
49.29
53.13
52.51
7.06%
6.65%
8
24.03
Revenue growth%
19.71
22.00
19.68
22.27
23.20
22.79
20.83
19.21
17.22
16.52
7.39
19.21
20.27
38
25.99
Gross margin%
22.25
24.70
23.71
24.21
21.53
23.55
21.34
19.34
20.80
20.44
14.29
20.80
21.89
12
6.62
Operating margin%
0.96
0.40
1.51
0.40
0.60
0.40
2.60
5.12
6.52
5.49
28.82
5.12
1.23
44
14.60
Net margin%
13.14
14.56
17.35
19.79
20.30
20.54
19.61
17.25
17.19
16.19
12.42
17.25
17.30
59
12.49
P/E ratio (avg)x
60.98
60.14
62.42
61.73
67.06
75.37
84.13
92.85
102.3
110.0
8.438
92.85
71.21
42
21.98
EV/EBITx
15.95
17.83
19.14
19.33
20.34
20.70
20.31
21.83
21.56
25.65
8.253
21.56
20.32
8
8.94
FCF yield (avg)%
1.32
2.88
4.30
5.74
8.20
10.28
8.53
9.85
8.23
10.75
15.23
9.85
8.21
82
16.57
FCF margin%
16.52
15.70
12.81
10.84
8.20
9.16
7.00
4.49
1.91
0.40
23.75
4.49
8.68
76
0.906
FCF / Net incomex
0.621
0.636
0.656
0.748
0.869
0.844
0.927
0.999
1.088
1.113
0.702
0.999
0.857
92
12.30
ROIC%
11.19
13.13
10.78
13.29
15.29
18.12
15.51
14.37
16.87
14.61
27.18
15.51
14.49
23
21.52
Return on equity%
18.08
17.24
18.72
20.13
18.37
19.06
19.06
19.07
16.12
15.30
2.65
19.06
18.54
13
7.51
Return on assets%
27.68
26.22
26.43
25.41
26.51
28.29
25.98
27.80
29.81
30.59
16.68
28.29
27.10
26
0.62
EPS₹
0.92
1.00
1.06
0.93
1.00
1.00
1.09
1.18
1.11
1.09
0.65
1.76%
2.49%
—
7.05
EPS growth%
0.40
0.40
0.40
0.40
2.21
0.40
0.40
0.68
1.14
2.17
6.46
0.68
0.40
20
0.79
Bookvalue per sh₹
0.74
0.87
0.95
1.03
1.23
1.47
1.71
1.92
2.23
2.53
1.60
15.51%
12.85%
—
0.48
FCF per share₹
0.75
0.78
0.78
0.83
0.90
0.86
0.93
0.97
0.84
0.85
0.46
(1.19%)
(0.40%)
—
0.39
Dividend per sh₹
0.87
0.88
0.85
0.97
0.99
1.06
1.16
1.18
1.11
1.15
0.43
3.17%
4.27%
—
16.72
Div yield (avg)%
33.48
36.44
34.07
32.04
30.09
30.99
28.18
28.12
27.63
25.22
25.15
28.12
30.54
39
8.88
Payout ratio%
28.42
26.53
24.75
23.35
21.40
21.65
20.53
21.69
24.49
24.42
25.63
21.69
23.88
64
15.28
Shares (diluted)M
25.41
24.35
28.90
30.01
28.82
32.38
38.02
41.48
40.41
39.38
15.31
6.45%
6.11%
15
12.85
Buyback yield%
6.95
9.11
11.22
10.67
9.01
7.99
6.50
6.82
9.48
9.38
12.20
7.99
9.06
63
1.410
D/E ratiox
2.431
2.631
3.076
3.585
3.620
4.133
4.875
5.243
5.635
6.116
1.076
5.243
3.877
28
29.39
Enterprise value₹M
28.60
26.49
23.26
23.83
22.22
20.64
19.38
20.63
18.27
16.13
41.69
(6.20%)
(4.55%)
24
51.10
LT debt₹M
6.100
6.415
6.879
6.972
7.708
8.492
8.537
8.324
9.445
8.952
6.444
3.04%
4.69%
93
Revenue
₹53.13M
6.65%
1.00×
Cost of revenue
₹37.19M
6.65%
1.00×
Operating expenses
₹8.926M
7.09%
1.04×
Property and equipment
17.97%
Cash and investments
16.30%
Spread over hurdle
(6.73%)