15.02
Revenue₹M
81.32
81.93
84.97
86.75
88.65
92.60
96.89
97.44
98.95
102.2
15.79
2.89%
2.65%
57
19.44
Revenue growth%
1.83
0.40
1.80
3.49
0.54
0.40
0.40
0.40
0.40
1.41
22.32
0.40
0.47
80
13.89
Gross margin%
10.38
8.14
6.99
7.84
10.26
12.95
13.15
15.50
15.33
18.15
16.35
15.33
11.66
35
29.15
Operating margin%
0.50
0.40
0.40
0.40
0.40
0.40
2.17
1.28
0.40
0.40
14.01
0.40
0.40
87
29.34
Net margin%
6.72
8.21
9.08
8.28
7.42
7.69
8.99
7.09
8.80
8.50
16.38
8.50
8.25
80
13.24
P/E ratio (avg)x
11.72
10.44
10.97
9.888
9.775
10.31
9.089
8.017
7.193
6.641
20.74
8.017
9.831
75
7.775
EV/EBITx
43.29
48.28
51.74
57.32
61.73
60.08
65.91
65.78
64.65
75.78
20.33
65.78
60.91
19
3.27
FCF yield (avg)%
23.40
21.98
21.46
24.36
22.12
21.40
23.70
22.08
23.80
23.98
15.12
23.70
22.76
30
18.42
FCF margin%
10.79
9.15
7.72
9.01
8.54
10.71
12.12
12.32
15.07
17.57
23.69
12.32
10.75
73
1.020
FCF / Net incomex
2.803
2.798
3.357
3.507
3.570
3.827
3.732
4.346
4.958
5.158
0.222
4.346
3.651
20
16.63
ROIC%
22.75
20.85
19.82
21.24
19.47
18.76
17.29
19.14
18.60
20.56
12.94
18.76
19.64
52
13.54
Return on equity%
15.25
13.10
14.32
14.04
15.88
18.63
19.95
22.54
21.60
22.62
30.00
21.60
17.26
93
5.69
Return on assets%
27.64
26.82
29.26
31.51
31.84
29.28
30.38
28.92
28.66
25.83
18.92
28.92
29.09
33
0.55
EPS₹
0.40
0.40
0.41
0.46
0.54
0.64
0.71
0.72
0.86
0.92
0.58
11.15%
10.46%
—
29.00
EPS growth%
5.98
8.66
11.12
8.21
9.76
9.48
7.78
7.33
5.85
4.41
25.42
7.33
8.00
75
0.47
Bookvalue per sh₹
1.16
1.26
1.38
1.32
1.38
1.61
1.63
1.73
1.71
1.99
1.22
7.56%
4.91%
—
0.81
FCF per share₹
1.12
1.03
1.06
1.00
0.91
0.97
1.03
1.08
1.17
1.16
0.35
4.95%
1.04%
—
0.84
Dividend per sh₹
0.58
0.60
0.61
0.60
0.61
0.60
0.63
0.64
0.67
0.60
1.24
(0.35%)
0.43%
—
8.10
Div yield (avg)%
33.39
34.56
32.60
32.27
35.07
33.98
34.60
32.53
34.95
32.45
19.66
33.98
33.68
94
20.38
Payout ratio%
12.91
13.21
15.99
14.28
11.33
8.34
5.86
7.97
9.15
7.23
4.92
7.97
10.24
10
27.68
Shares (diluted)M
39.77
42.79
46.40
44.00
43.46
46.86
51.16
50.22
52.89
49.54
29.13
2.66%
3.47%
12
26.69
Buyback yield%
11.16
9.85
8.32
8.27
8.40
8.72
7.12
4.59
6.10
6.39
27.00
6.39
8.30
13
0.901
D/E ratiox
1.428
1.513
1.653
1.625
1.710
1.601
1.485
1.491
1.462
1.498
0.706
1.491
1.505
53
21.81
Enterprise value₹M
56.49
52.93
56.78
55.14
53.36
58.57
56.43
64.89
63.28
62.48
79.75
3.20%
0.64%
6
83.18
LT debt₹M
5.163
5.436
5.877
6.156
6.628
5.960
5.565
5.277
5.154
4.957
5.010
(5.64%)
(1.65%)
63
Revenue
₹102.2M
2.65%
1.00×
Cost of revenue
₹62.81M
2.69%
1.00×
Operating expenses
₹23.26M
2.77%
1.01×
Property and equipment
15.53%
Spread over hurdle
(7.01%)