25.94
Revenue₹M
21.03
21.75
21.92
22.26
23.17
23.20
23.44
24.04
23.97
24.50
26.58
1.12%
1.53%
76
15.71
Revenue growth%
25.70
27.83
25.92
23.74
24.38
24.22
26.86
24.02
24.42
27.21
6.62
24.42
25.06
19
9.48
Gross margin%
23.06
23.69
24.25
25.13
22.26
23.58
25.80
23.81
21.70
21.07
17.46
23.58
23.63
25
27.51
Operating margin%
0.40
1.44
0.70
3.20
6.19
6.16
7.18
8.79
7.14
9.87
3.23
7.18
6.18
36
2.26
Net margin%
0.40
0.40
1.07
0.40
0.43
2.65
0.40
0.40
1.97
3.40
17.49
1.97
0.41
13
15.51
P/E ratio (avg)x
16.76
17.56
18.40
17.05
18.13
18.98
19.37
20.19
21.72
22.89
35.29
20.19
18.69
70
11.96
EV/EBITx
14.28
14.28
14.78
14.48
13.51
12.56
12.46
12.74
14.14
15.68
29.76
12.74
14.21
86
20.21
FCF yield (avg)%
6.07
6.61
9.28
7.45
6.29
9.23
9.70
10.10
9.78
11.09
6.16
9.78
9.25
87
25.00
FCF margin%
0.57
0.55
0.40
0.40
0.40
1.75
0.40
0.67
0.40
0.96
24.89
0.67
0.48
79
1.377
FCF / Net incomex
1.824
1.962
2.155
2.205
2.252
2.149
2.334
2.215
2.016
1.807
0.455
2.149
2.152
37
20.62
ROIC%
21.72
19.40
19.81
22.29
23.78
24.65
26.70
27.53
29.02
29.94
4.41
27.53
24.21
74
7.11
Return on equity%
27.99
25.27
25.40
23.37
21.44
20.06
18.41
16.83
14.82
12.13
17.15
16.83
20.75
93
18.93
Return on assets%
32.79
31.66
34.63
35.41
35.47
37.47
35.35
33.53
35.45
36.55
19.89
35.45
35.38
32
0.94
EPS₹
1.16
1.16
1.24
1.34
1.43
1.34
1.31
1.21
1.09
0.98
1.03
(7.38%)
(2.51%)
—
26.66
EPS growth%
23.57
22.66
24.83
27.16
27.46
26.05
27.70
25.02
24.64
27.16
10.96
26.05
25.53
28
0.89
Bookvalue per sh₹
0.35
0.33
0.35
0.35
0.40
0.45
0.46
0.51
0.48
0.47
0.99
3.40%
4.20%
—
0.73
FCF per share₹
1.20
1.43
1.65
1.70
2.00
2.13
2.37
2.71
2.80
3.08
0.54
9.03%
9.57%
—
0.36
Dividend per sh₹
0.19
0.19
0.18
0.19
0.20
0.20
0.22
0.21
0.23
0.23
0.31
2.99%
1.85%
—
17.49
Div yield (avg)%
26.40
25.23
27.21
27.21
26.42
28.10
29.71
28.89
31.65
30.50
29.96
29.71
27.66
91
13.45
Payout ratio%
15.01
15.14
17.21
17.22
19.86
16.92
17.41
17.82
20.33
20.83
29.22
17.82
17.31
62
17.28
Shares (diluted)M
17.56
16.24
14.82
13.31
12.66
11.79
11.56
10.58
9.132
8.995
16.92
(6.61%)
(5.85%)
32
4.55
Buyback yield%
14.84
13.97
11.03
11.59
12.46
14.10
14.52
12.76
13.71
12.10
7.82
13.71
13.24
73
0.820
D/E ratiox
0.680
0.609
0.660
0.607
0.524
0.461
0.456
0.422
0.409
0.393
0.597
0.422
0.492
80
5.188
Enterprise value₹M
14.02
14.81
13.37
12.09
11.45
11.37
11.06
10.65
9.857
10.19
4.242
(2.30%)
(4.01%)
70
11.13
LT debt₹M
4.945
5.444
4.969
5.174
4.805
4.570
4.610
4.838
4.318
4.684
17.50
(0.51%)
0.11%
94
Revenue
₹24.50M
1.53%
1.00×
Cost of revenue
₹16.84M
1.63%
1.01×
Operating expenses
₹2.914M
1.31%
0.98×
Property and equipment
22.08%
Spread over hurdle
(9.43%)