10.56
Revenue₹M
10.51
10.74
11.00
11.18
11.58
11.81
11.96
12.44
12.89
13.52
10.97
3.15%
2.74%
79
8.05
Revenue growth%
24.12
24.02
22.55
20.98
18.07
19.85
17.95
20.46
20.59
22.39
27.40
20.46
20.79
35
22.10
Gross margin%
6.21
7.84
6.68
5.95
4.18
4.60
3.34
5.19
5.76
4.35
2.67
4.60
5.47
88
15.49
Operating margin%
29.99
32.09
33.55
35.06
37.39
36.40
36.16
35.29
33.47
32.30
21.80
35.29
34.30
33
27.65
Net margin%
34.46
35.65
33.57
36.52
35.57
32.83
33.39
30.55
33.29
35.33
22.29
33.29
34.01
7
32.40
P/E ratio (avg)x
7.047
7.836
8.143
8.896
9.755
10.79
10.90
9.892
9.116
9.307
27.23
9.892
9.212
63
18.03
EV/EBITx
37.58
44.05
50.79
50.15
48.68
45.67
43.31
45.28
52.80
52.97
16.76
45.67
47.17
92
14.21
FCF yield (avg)%
22.25
19.65
20.77
22.80
25.53
24.58
21.81
22.24
21.30
21.17
23.23
21.81
22.02
17
5.08
FCF margin%
24.03
22.17
24.79
24.28
25.63
28.02
27.86
30.53
31.69
32.40
22.35
30.53
26.75
51
0.955
FCF / Net incomex
0.340
0.360
0.396
0.444
0.489
0.520
0.569
0.516
0.506
0.551
0.213
0.520
0.498
23
3.34
ROIC%
10.11
11.51
10.46
8.27
6.58
7.19
9.29
8.27
8.39
6.04
7.53
8.27
8.33
18
29.43
Return on equity%
14.47
15.28
14.38
17.37
18.94
16.53
19.48
21.68
20.26
18.44
20.39
19.48
17.91
12
25.56
Return on assets%
23.04
21.93
24.26
27.10
29.19
30.92
31.49
34.20
34.28
32.34
11.59
32.34
30.05
39
0.27
EPS₹
0.44
0.49
0.51
0.55
0.60
0.73
0.78
0.88
1.03
1.22
0.29
15.11%
11.78%
—
5.72
EPS growth%
5.58
3.98
1.97
3.42
5.28
7.19
9.65
7.87
8.26
10.56
3.84
8.26
6.39
48
0.30
Bookvalue per sh₹
0.12
0.11
0.11
0.10
0.09
0.08
0.07
0.07
0.07
0.07
0.41
(3.31%)
(5.54%)
—
0.30
FCF per share₹
0.28
0.32
0.34
0.34
0.32
0.36
0.40
0.45
0.44
0.50
0.10
9.51%
6.81%
—
0.09
Dividend per sh₹
0.23
0.20
0.19
0.19
0.20
0.17
0.18
0.16
0.15
0.15
0.41
(4.73%)
(3.26%)
—
26.01
Div yield (avg)%
22.34
19.53
19.49
18.80
21.18
18.21
19.34
18.07
18.87
21.14
8.90
18.87
19.42
94
12.30
Payout ratio%
10.25
12.96
11.20
8.64
6.68
8.00
10.42
10.91
10.45
10.37
18.77
10.42
10.40
19
15.09
Shares (diluted)M
18.93
19.63
18.15
19.12
17.80
18.50
20.20
21.94
23.74
23.11
15.03
5.37%
2.11%
80
13.38
Buyback yield%
22.35
20.79
20.09
17.35
15.30
12.35
11.56
11.15
8.37
5.46
29.68
11.15
13.82
75
0.664
D/E ratiox
0.693
0.762
0.783
0.747
0.681
0.715
0.674
0.704
0.703
0.730
1.152
0.704
0.710
86
9.159
Enterprise value₹M
8.978
9.659
8.977
9.872
10.11
11.28
11.61
11.68
11.08
10.24
10.40
0.25%
0.43%
31
1.921
LT debt₹M
11.87
14.06
14.31
14.86
14.38
16.37
18.70
21.79
21.52
22.36
10.13
9.23%
6.78%
67
Revenue
₹13.52M
2.74%
1.00×
Cost of revenue
₹9.464M
2.74%
1.00×
Operating expenses
₹2.552M
2.69%
0.99×
Property and equipment
17.76%
Spread over hurdle
(7.06%)