44.43
Revenue₹M
30.08
32.16
34.23
35.94
38.13
39.17
39.97
41.68
43.94
45.18
48.21
3.45%
4.45%
69
27.44
Revenue growth%
29.85
29.57
30.66
28.24
28.46
30.04
29.90
31.37
34.09
32.54
3.71
31.37
29.97
7
16.81
Gross margin%
34.62
37.60
34.92
37.52
35.53
37.15
37.55
39.84
38.52
35.69
6.65
37.55
37.33
78
3.89
Operating margin%
12.64
13.32
11.92
11.87
14.39
13.91
16.81
15.65
15.10
16.19
21.66
15.65
14.15
34
6.33
Net margin%
12.53
11.73
11.82
12.82
12.70
13.60
14.43
17.06
18.35
20.17
24.62
17.06
13.21
17
20.43
P/E ratio (avg)x
35.89
34.62
36.30
32.51
35.55
36.32
32.57
28.79
27.22
27.46
32.83
28.79
33.59
87
20.60
EV/EBITx
35.59
34.30
31.68
33.67
36.75
35.81
39.74
44.71
42.34
46.70
26.64
42.34
36.28
85
17.87
FCF yield (avg)%
4.90
4.18
1.78
1.22
3.45
1.71
2.47
0.97
0.40
0.40
28.98
0.97
1.74
80
8.53
FCF margin%
0.40
1.71
0.40
1.37
0.52
3.36
1.36
2.48
1.02
0.40
9.94
1.36
1.19
89
0.652
FCF / Net incomex
1.044
1.178
1.156
1.142
1.319
1.402
1.344
1.456
1.580
1.830
0.301
1.456
1.331
38
23.46
ROIC%
2.90
1.06
0.40
0.40
3.21
5.20
3.24
3.26
2.34
0.41
25.68
3.24
2.62
64
4.45
Return on equity%
15.30
13.81
16.40
15.26
17.43
14.56
13.78
11.09
10.82
9.71
4.40
11.09
14.18
38
7.86
Return on assets%
15.99
17.41
15.13
13.16
14.60
16.85
15.95
18.83
21.26
24.07
12.54
18.83
16.42
17
0.30
EPS₹
0.32
0.29
0.27
0.28
0.28
0.25
0.28
0.26
0.29
0.26
0.31
(1.48%)
(1.50%)
—
25.40
EPS growth%
27.79
25.33
25.61
25.02
26.71
28.99
28.14
27.02
26.86
28.97
29.06
28.14
26.94
13
0.34
Bookvalue per sh₹
0.21
0.21
0.24
0.22
0.22
0.22
0.24
0.27
0.28
0.27
0.26
4.11%
3.21%
—
0.09
FCF per share₹
0.42
0.46
0.48
0.53
0.52
0.47
0.49
0.49
0.50
0.52
0.23
(0.21%)
2.45%
—
0.24
Dividend per sh₹
0.23
0.25
0.23
0.21
0.21
0.20
0.18
0.16
0.17
0.15
0.20
(6.54%)
(4.83%)
—
27.10
Div yield (avg)%
21.60
20.51
21.60
22.26
22.37
23.93
23.26
24.71
22.69
23.40
4.43
23.40
22.53
47
28.95
Payout ratio%
29.24
29.31
27.98
25.89
25.73
24.73
23.22
21.59
24.10
22.48
15.47
23.22
25.23
45
98.40
Shares (diluted)M
97.38
94.52
102.5
92.15
82.57
86.32
93.19
80.71
85.01
89.37
99.28
1.60%
(1.38%)
34
5.37
Buyback yield%
1.96
0.40
0.40
0.40
0.83
0.40
2.11
0.40
0.40
0.93
3.74
0.40
0.40
23
0.719
D/E ratiox
1.165
1.379
1.582
1.840
2.009
2.250
2.480
2.491
2.382
2.498
0.972
2.480
2.130
56
59.87
Enterprise value₹M
49.65
56.51
54.77
59.80
58.75
61.24
61.88
56.86
56.09
62.27
49.29
1.17%
2.55%
55
25.11
LT debt₹M
41.27
37.12
37.28
40.06
43.27
44.63
44.63
45.77
49.77
53.90
26.91
4.49%
2.80%
74
Revenue
₹45.18M
4.45%
1.00×
Cost of revenue
₹24.23M
4.47%
1.00×
Operating expenses
₹11.29M
4.44%
1.00×
Property and equipment
18.27%
Goodwill & intangibles
15.62%
Spread over hurdle
10.08%