26.50
Revenue₹M
45.86
48.61
50.99
53.98
57.18
60.94
63.92
68.02
72.27
75.87
28.34
5.82%
5.70%
23
21.10
Revenue growth%
13.48
11.85
10.36
10.12
10.40
12.93
15.55
16.31
16.86
14.16
10.41
15.55
13.21
61
3.76
Gross margin%
17.27
15.70
17.13
19.87
19.05
19.87
16.88
15.38
16.95
17.90
24.92
16.95
17.20
73
6.27
Operating margin%
13.77
16.25
14.01
16.32
16.56
15.95
13.87
11.32
12.69
15.43
9.69
13.87
14.72
94
16.24
Net margin%
20.87
22.57
22.38
22.55
20.58
20.83
18.88
20.52
17.97
20.79
4.69
20.52
20.81
73
18.44
P/E ratio (avg)x
10.02
9.467
9.324
10.16
10.35
10.83
10.66
10.95
10.86
11.86
32.51
10.86
10.51
82
21.09
EV/EBITx
25.99
26.77
27.98
29.34
28.97
32.04
35.21
34.46
35.90
34.60
31.44
34.60
30.69
12
14.32
FCF yield (avg)%
7.75
8.67
8.16
7.47
5.76
7.26
4.92
7.80
6.12
4.51
3.96
6.12
7.37
53
29.40
FCF margin%
6.45
8.55
11.34
12.42
10.26
9.98
11.75
12.77
10.57
10.15
5.70
10.57
10.41
54
0.621
FCF / Net incomex
0.988
1.118
1.037
1.161
1.080
0.991
0.908
0.883
0.948
0.912
0.205
0.912
0.989
67
12.82
ROIC%
22.80
21.94
24.28
27.11
26.28
26.94
28.24
27.30
28.79
29.14
12.56
28.24
27.02
72
4.44
Return on equity%
13.00
15.35
16.42
13.60
13.51
11.49
11.26
11.57
8.98
11.66
15.82
11.49
12.33
71
7.84
Return on assets%
12.37
15.09
12.13
10.58
13.23
12.32
14.98
12.67
11.08
10.71
12.33
12.32
12.34
18
0.01
EPS₹
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(5.64%)
(3.68%)
—
4.24
EPS growth%
19.87
17.35
18.36
20.25
19.08
21.75
20.85
19.55
16.92
19.29
28.47
19.55
19.42
59
0.01
Bookvalue per sh₹
—
—
—
—
—
—
—
—
—
—
0.01
(6.09%)
(7.50%)
—
0.02
FCF per share₹
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.03
7.33%
5.84%
—
0.02
Dividend per sh₹
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.02
11.35%
10.94%
—
9.71
Div yield (avg)%
24.86
25.10
26.89
24.44
26.12
24.31
26.12
25.24
27.54
26.21
12.33
26.12
25.68
55
26.60
Payout ratio%
12.28
15.02
16.01
17.49
17.73
16.46
13.89
11.30
8.42
10.77
2.95
11.30
14.46
77
0.978
Shares (diluted)B
1.191
1.082
1.118
1.227
1.351
1.241
1.125
1.041
1.055
1.136
1.009
(3.41%)
(1.14%)
23
10.27
Buyback yield%
25.24
27.84
27.66
25.81
25.70
23.93
24.82
25.90
24.29
26.56
26.13
24.82
25.75
21
0.302
D/E ratiox
0.586
0.599
0.592
0.602
0.562
0.519
0.553
0.620
0.645
0.605
1.491
0.605
0.596
34
57.28
Enterprise value₹M
33.07
35.44
38.56
43.63
45.81
45.66
52.10
50.44
46.31
43.56
47.73
(1.00%)
2.24%
23
73.63
LT debt₹M
30.65
33.09
32.91
31.21
28.03
23.82
25.57
23.26
24.32
24.33
31.33
(2.79%)
(3.31%)
14
Revenue
₹75.87M
5.70%
1.00×
Cost of revenue
₹40.21M
5.90%
1.02×
Operating expenses
₹12.51M
5.09%
0.94×
Property and equipment
16.91%
Spread over hurdle
(0.36%)