84.29
Revenue₹M
215.3
225.0
233.2
233.9
235.8
246.0
246.2
253.1
262.2
266.8
87.03
2.50%
2.52%
52
20.37
Revenue growth%
13.43
14.52
15.67
14.93
16.25
16.27
17.39
19.28
20.00
19.81
27.33
19.28
16.26
88
28.64
Gross margin%
4.47
3.31
2.41
5.19
5.80
6.91
9.40
7.00
4.68
2.93
20.15
6.91
4.93
78
25.28
Operating margin%
24.20
22.81
21.96
23.04
24.80
22.61
20.91
23.39
25.56
28.56
23.28
23.39
23.22
10
10.34
Net margin%
6.47
8.07
5.26
5.78
7.77
8.61
8.85
10.77
12.35
14.67
28.69
10.77
8.34
50
32.40
P/E ratio (avg)x
32.99
33.09
32.86
35.95
33.84
36.77
38.03
40.43
45.03
40.03
35.02
40.03
36.36
20
6.592
EV/EBITx
18.86
18.94
21.26
19.65
18.23
17.48
17.76
16.01
14.77
15.19
12.14
16.01
17.99
67
11.46
FCF yield (avg)%
21.87
19.18
21.67
22.43
21.22
23.99
23.39
22.44
19.96
22.65
14.07
22.65
22.15
58
19.14
FCF margin%
34.30
32.51
34.32
33.34
31.33
31.44
29.10
29.03
30.12
27.32
22.69
29.10
31.39
94
0.965
FCF / Net incomex
0.617
0.612
0.664
0.644
0.628
0.650
0.726
0.677
0.693
0.785
0.886
0.693
0.657
83
24.95
ROIC%
13.46
11.25
12.76
13.22
10.56
11.52
9.77
8.41
6.71
3.75
13.71
8.41
10.90
92
3.78
Return on equity%
15.47
17.70
17.28
16.18
14.41
14.40
14.19
16.57
14.74
13.11
2.70
14.40
15.10
64
2.07
Return on assets%
31.42
31.41
33.73
33.50
31.09
28.36
26.88
28.35
30.05
27.70
29.28
28.35
30.57
61
0.25
EPS₹
0.10
0.10
0.10
0.10
0.10
0.10
0.09
0.10
0.09
0.09
0.27
(1.52%)
(0.19%)
—
15.56
EPS growth%
22.60
21.20
19.79
16.89
19.56
17.89
16.49
18.01
18.92
21.65
17.85
18.01
19.24
68
0.21
Bookvalue per sh₹
0.21
0.23
0.22
0.25
0.24
0.27
0.26
0.25
0.25
0.28
0.20
3.33%
2.20%
—
0.54
FCF per share₹
0.30
0.33
0.36
0.33
0.33
0.35
0.35
0.39
0.35
0.36
0.54
1.37%
2.08%
—
0.44
Dividend per sh₹
0.59
0.62
0.66
0.68
0.76
0.77
0.81
0.79
0.92
0.98
0.34
5.35%
6.51%
—
5.22
Div yield (avg)%
19.07
18.76
17.13
16.53
17.39
16.54
16.37
17.17
16.75
19.29
24.23
16.75
17.15
14
29.79
Payout ratio%
0.40
1.26
2.08
4.34
3.76
4.84
6.29
6.52
6.16
8.61
5.90
6.29
4.59
24
119.4
Shares (diluted)M
159.9
165.4
188.0
187.5
201.4
227.3
241.9
240.0
285.9
298.4
117.0
8.18%
6.39%
61
17.60
Buyback yield%
6.53
4.60
5.92
8.45
8.74
9.62
8.77
7.31
8.06
6.83
29.62
8.06
7.69
82
0.653
D/E ratiox
0.454
0.491
0.516
0.587
0.661
0.643
0.724
0.856
0.906
0.883
0.690
0.856
0.652
73
27.85
Enterprise value₹M
130.6
129.4
142.9
157.8
156.2
173.8
193.7
201.6
218.2
207.9
168.9
5.89%
3.93%
87
176.7
LT debt₹M
141.3
169.9
203.6
231.5
261.2
286.1
309.4
346.0
374.9
444.1
288.7
11.20%
12.43%
79
Revenue
₹266.8M
2.52%
1.00×
Cost of revenue
₹186.7M
2.52%
1.00×
Operating expenses
₹43.24M
2.79%
1.03×
Property and equipment
15.00%
Spread over hurdle
(5.07%)