27.64
Revenue₹M
90.06
97.14
106.4
113.6
121.9
134.9
143.7
155.2
168.7
184.7
28.23
8.67%
8.54%
49
5.88
Revenue growth%
1.87
3.40
5.24
4.22
4.24
4.19
3.35
2.29
1.13
4.08
8.34
3.35
3.74
73
18.13
Gross margin%
14.14
13.04
10.93
10.92
13.10
10.23
9.71
8.61
7.87
7.93
9.18
8.61
10.57
92
3.70
Operating margin%
0.66
1.57
1.37
2.24
2.32
1.36
1.01
0.40
1.06
2.81
10.18
1.06
1.36
21
6.17
Net margin%
18.96
18.68
17.36
19.66
20.31
18.15
16.78
14.04
14.62
13.44
21.05
14.62
17.76
24
27.06
P/E ratio (avg)x
8.397
7.635
7.723
7.309
7.568
8.638
8.203
7.940
8.875
9.130
31.40
8.638
8.071
38
29.37
EV/EBITx
23.63
24.13
24.22
24.07
22.85
20.69
20.85
18.15
17.70
15.86
17.65
18.15
21.85
59
20.30
FCF yield (avg)%
16.62
14.74
13.59
11.86
12.53
11.28
8.66
11.42
12.25
12.52
15.52
11.42
12.39
53
27.42
FCF margin%
28.09
26.86
28.07
27.17
29.16
29.18
29.09
27.98
30.28
31.48
15.14
29.18
28.59
36
0.870
FCF / Net incomex
1.691
1.880
1.872
1.843
1.839
2.113
2.342
2.785
3.161
3.259
1.060
2.785
1.997
43
5.49
ROIC%
23.81
25.11
23.16
23.83
25.02
25.38
22.66
24.48
23.25
24.00
7.57
24.00
23.92
88
22.13
Return on equity%
23.94
25.50
26.94
29.09
26.22
24.86
23.47
25.89
24.27
26.40
17.91
24.86
25.69
53
12.56
Return on assets%
7.77
10.71
10.25
10.80
10.81
10.13
13.07
14.59
13.21
14.16
10.08
13.21
10.80
34
0.10
EPS₹
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.11
(2.81%)
(2.76%)
—
17.60
EPS growth%
24.78
26.33
28.09
27.75
25.79
25.70
23.75
22.92
23.47
20.47
21.99
23.47
25.24
7
0.09
Bookvalue per sh₹
0.12
0.13
0.13
0.14
0.14
0.14
0.16
0.17
0.17
0.19
0.09
6.13%
6.64%
—
0.10
FCF per share₹
0.07
0.07
0.07
0.08
0.08
0.09
0.08
0.09
0.10
0.10
0.17
5.58%
4.79%
—
0.07
Dividend per sh₹
0.31
0.34
0.40
0.47
0.48
0.50
0.52
0.57
0.60
0.66
0.15
6.80%
8.92%
—
4.05
Div yield (avg)%
21.24
20.75
19.47
20.39
17.62
17.58
16.00
14.84
14.82
15.67
15.18
15.67
17.60
47
10.28
Payout ratio%
8.38
10.89
13.53
12.06
14.71
11.88
14.70
13.55
12.06
12.08
22.28
12.08
12.07
41
536.7
Shares (diluted)M
448.5
460.3
443.3
455.8
408.1
405.5
410.8
429.9
450.1
430.5
544.1
1.08%
(0.98%)
54
16.09
Buyback yield%
17.27
17.41
17.49
18.13
19.49
19.90
19.59
19.27
16.36
15.08
5.44
19.27
17.81
43
1.693
D/E ratiox
1.022
1.026
0.999
1.011
1.163
1.249
1.308
1.448
1.478
1.617
0.583
1.448
1.206
52
58.46
Enterprise value₹M
8.948
7.998
8.644
7.866
6.879
5.893
5.647
5.708
5.601
4.847
201.7
(6.76%)
(5.40%)
24
22.25
LT debt₹M
216.2
203.7
193.9
186.0
201.2
212.5
200.1
186.4
172.9
177.8
66.53
(2.44%)
(1.65%)
88
Revenue
₹184.7M
8.54%
1.00×
Cost of revenue
₹106.9M
8.71%
1.02×
Operating expenses
₹42.54M
8.79%
1.02×
Property and equipment
17.64%
Spread over hurdle
(9.00%)