23.17
Revenue₹M
121.0
124.1
128.5
134.4
137.8
147.4
155.5
162.6
171.2
181.2
24.57
5.63%
4.60%
6
29.60
Revenue growth%
8.74
9.90
10.89
9.27
10.45
7.59
4.78
2.83
2.21
0.40
11.75
2.83
8.17
8
23.51
Gross margin%
15.32
17.89
17.83
18.59
20.63
20.49
20.80
20.18
20.30
21.52
27.26
20.49
20.24
69
19.66
Operating margin%
6.61
5.58
6.11
4.72
2.69
3.13
4.91
7.38
4.96
6.30
19.10
4.96
5.27
43
8.53
Net margin%
13.52
13.81
16.20
18.96
19.84
22.43
20.43
17.90
18.47
15.68
27.99
18.47
18.18
67
17.28
P/E ratio (avg)x
8.870
8.804
8.819
9.068
9.915
10.71
9.594
10.55
11.21
10.12
8.743
10.55
9.755
91
35.27
EV/EBITx
10.64
10.47
11.30
12.19
11.22
10.22
10.32
11.43
11.36
11.46
19.09
11.36
11.26
44
14.31
FCF yield (avg)%
6.06
9.02
11.45
12.45
14.34
16.24
18.30
17.55
16.26
16.09
18.65
16.26
15.21
54
23.36
FCF margin%
0.40
0.40
1.51
0.40
0.40
0.40
0.40
0.40
1.62
0.87
17.65
0.40
0.40
37
1.589
FCF / Net incomex
1.404
1.430
1.487
1.544
1.558
1.617
1.446
1.417
1.425
1.510
0.176
1.446
1.467
42
24.95
ROIC%
8.88
7.87
9.75
12.50
10.64
12.63
10.56
8.17
10.10
11.49
23.35
10.56
10.33
72
24.34
Return on equity%
2.64
1.19
3.46
1.58
4.51
5.94
4.20
5.81
8.00
9.04
29.60
5.94
4.35
91
11.35
Return on assets%
13.06
10.26
10.68
10.29
11.82
13.65
14.85
12.58
10.88
8.44
11.72
12.58
11.35
61
1.13
EPS₹
0.60
0.62
0.56
0.58
0.51
0.47
0.44
0.45
0.39
0.33
1.22
(8.48%)
(6.52%)
—
5.78
EPS growth%
25.00
23.70
20.86
21.85
22.01
22.02
20.40
22.64
22.31
25.06
5.19
22.31
22.17
8
0.48
Bookvalue per sh₹
0.55
0.48
0.45
0.46
0.45
0.47
0.51
0.48
0.45
0.40
0.17
(2.18%)
(3.78%)
—
1.19
FCF per share₹
0.94
0.86
0.75
0.74
0.65
0.68
0.74
0.67
0.60
0.60
0.53
(1.66%)
(5.47%)
—
0.86
Dividend per sh₹
1.41
1.37
1.53
1.51
1.57
1.54
1.53
1.81
1.90
2.09
0.62
5.93%
4.18%
—
16.36
Div yield (avg)%
21.82
21.42
22.34
24.11
26.28
28.26
28.08
27.05
27.08
27.99
14.74
27.99
26.67
51
22.83
Payout ratio%
20.94
20.34
18.28
17.76
18.24
20.63
20.28
18.37
17.11
15.18
3.21
18.37
18.33
36
46.17
Shares (diluted)M
28.75
27.40
29.16
28.58
25.82
26.53
23.12
23.37
21.27
20.34
46.04
(4.66%)
(4.67%)
25
24.97
Buyback yield%
6.99
5.86
4.84
3.89
1.02
0.40
0.40
2.38
3.72
5.99
27.77
2.38
3.81
19
1.458
D/E ratiox
0.928
0.914
0.947
0.982
1.146
1.160
1.242
1.316
1.520
1.748
0.134
1.316
1.153
37
52.63
Enterprise value₹M
40.27
48.12
47.42
46.80
47.09
51.03
53.56
60.70
69.87
78.46
61.41
10.75%
8.39%
75
29.54
LT debt₹M
95.01
95.81
89.97
100.7
106.4
112.2
127.9
127.3
137.6
128.6
10.78
3.86%
3.30%
62
Revenue
₹181.2M
4.60%
1.00×
Cost of revenue
₹99.74M
4.51%
0.99×
Operating expenses
₹44.77M
5.02%
1.04×
Property and equipment
18.41%
Spread over hurdle
18.80%