57.09
Revenue₹M
100.3
101.6
104.6
108.8
111.0
116.2
122.0
124.2
125.7
128.5
63.82
2.97%
2.67%
47
17.46
Revenue growth%
3.47
4.13
1.16
3.68
3.27
3.78
2.30
0.59
1.58
2.59
14.59
2.30
2.93
56
29.88
Gross margin%
16.62
14.83
17.66
18.00
20.19
18.68
16.76
16.65
15.64
16.90
15.13
16.76
16.83
53
11.72
Operating margin%
6.37
6.14
8.87
6.01
6.22
4.21
6.64
3.83
1.73
3.54
21.56
3.83
6.08
58
15.10
Net margin%
19.15
20.89
21.96
24.50
27.25
27.91
30.52
31.53
30.09
27.71
4.44
30.09
27.48
44
30.73
P/E ratio (avg)x
20.62
21.02
21.52
22.90
23.98
27.83
27.91
32.05
35.87
36.88
32.64
32.05
25.91
65
15.04
EV/EBITx
25.19
26.37
28.71
30.57
28.23
24.82
24.80
22.85
24.57
23.54
32.68
24.57
25.00
16
25.44
FCF yield (avg)%
12.73
10.69
10.06
11.69
11.65
11.18
9.71
9.26
8.55
10.60
28.77
9.71
10.65
27
25.76
FCF margin%
1.97
1.59
1.66
0.40
0.40
0.40
0.40
2.05
4.87
3.55
23.39
2.05
1.63
82
0.559
FCF / Net incomex
0.699
0.746
0.845
0.937
1.024
1.100
1.121
1.162
1.250
1.383
0.153
1.162
1.062
32
29.83
ROIC%
1.22
2.12
4.95
4.37
1.89
2.81
0.40
0.40
0.64
0.40
21.02
0.40
1.55
70
21.61
Return on equity%
4.72
6.66
6.65
7.88
8.30
7.57
5.75
7.18
9.25
11.62
7.65
7.57
7.37
29
28.02
Return on assets%
26.91
28.92
29.05
29.26
26.91
29.31
28.47
29.63
31.18
29.08
26.36
29.31
29.07
16
5.04
EPS₹
2.52
2.66
2.84
3.13
3.08
3.03
3.32
3.41
3.78
3.60
5.21
3.19%
2.80%
—
23.64
EPS growth%
2.53
5.13
6.34
6.46
8.19
6.45
4.75
2.83
1.47
4.02
18.00
4.02
4.94
55
3.34
Bookvalue per sh₹
3.76
3.88
3.93
3.89
3.73
3.75
3.34
3.47
3.73
3.56
2.56
(0.92%)
0.45%
—
1.42
FCF per share₹
1.96
1.87
1.60
1.66
1.80
1.68
1.81
1.96
1.78
1.70
5.05
(1.13%)
(2.90%)
—
3.23
Dividend per sh₹
2.06
2.18
2.15
2.13
2.00
2.21
2.11
2.00
2.06
2.29
5.19
2.72%
0.71%
—
5.49
Div yield (avg)%
20.40
20.64
22.71
22.89
24.36
23.35
24.17
24.79
26.20
27.06
11.77
24.79
23.76
76
11.66
Payout ratio%
2.72
2.85
4.18
3.55
2.76
0.40
0.40
2.07
3.49
4.76
17.00
2.07
2.81
93
15.33
Shares (diluted)M
20.01
18.72
16.52
17.69
16.35
15.98
17.44
15.89
14.18
13.65
15.21
(3.55%)
(3.00%)
55
9.22
Buyback yield%
25.61
22.65
24.23
26.49
26.30
26.67
25.61
22.98
24.61
27.11
27.65
25.61
25.61
11
0.856
D/E ratiox
1.368
1.325
1.191
1.201
1.116
1.115
1.037
1.121
1.059
1.119
1.618
1.115
1.120
50
110.3
Enterprise value₹M
49.23
45.73
47.80
47.56
49.53
44.79
45.49
46.93
44.80
48.44
43.46
(0.44%)
0.91%
28
36.26
LT debt₹M
136.0
152.4
178.1
185.8
181.4
193.2
197.6
221.4
221.3
259.3
58.49
7.41%
7.93%
12
Revenue
₹128.5M
2.67%
1.00×
Cost of revenue
₹89.94M
2.67%
1.00×
Operating expenses
₹27.75M
2.12%
0.95×
Property and equipment
19.08%
Spread over hurdle
(0.98%)