5.305
Revenue₹M
13.51
14.05
14.37
15.11
15.91
16.45
17.06
17.80
18.11
18.65
5.862
3.23%
3.38%
45
3.03
Revenue growth%
25.81
26.21
28.84
26.05
23.22
20.91
18.87
21.23
23.41
22.31
2.83
21.23
23.31
38
18.82
Gross margin%
15.29
13.98
13.35
12.59
14.20
16.98
15.26
17.98
18.32
20.52
3.55
17.98
15.28
89
11.70
Operating margin%
2.93
3.84
3.88
1.04
2.26
1.46
0.40
1.51
4.17
3.17
22.03
1.51
2.59
92
18.53
Net margin%
13.05
10.10
11.99
9.82
8.37
9.61
12.47
12.67
11.24
12.88
8.60
12.47
11.61
43
15.43
P/E ratio (avg)x
16.47
15.61
15.95
15.56
16.41
16.93
16.87
15.93
16.66
17.25
7.263
16.87
16.44
73
7.697
EV/EBITx
21.51
22.94
21.97
23.13
21.71
21.70
22.59
21.26
20.82
19.96
33.18
21.26
21.70
42
6.83
FCF yield (avg)%
1.49
3.56
5.54
3.95
2.71
1.43
1.53
0.78
2.45
0.40
3.82
1.43
1.99
56
24.14
FCF margin%
15.28
18.07
19.64
20.75
20.38
20.74
18.69
16.46
14.86
15.08
4.92
16.46
18.38
6
0.775
FCF / Net incomex
0.414
0.452
0.447
0.485
0.494
0.436
0.410
0.408
0.359
0.334
1.452
0.408
0.425
44
29.76
ROIC%
7.18
9.78
7.32
5.57
7.56
6.80
4.83
2.01
0.40
0.40
13.71
2.01
6.19
52
2.25
Return on equity%
20.95
20.56
18.52
19.66
19.03
20.56
18.30
19.38
21.21
20.64
24.50
20.56
20.11
42
21.79
Return on assets%
32.56
34.57
36.80
38.97
40.89
43.20
42.65
44.62
46.23
45.89
24.57
44.62
41.77
40
0.31
EPS₹
0.26
0.29
0.28
0.27
0.29
0.31
0.32
0.28
0.25
0.26
0.32
(2.35%)
(0.07%)
—
9.42
EPS growth%
6.09
5.06
5.07
4.64
6.70
4.83
2.95
2.68
5.05
8.04
6.63
4.83
5.05
7
0.25
Bookvalue per sh₹
0.31
0.30
0.28
0.25
0.23
0.23
0.25
0.23
0.24
0.23
0.61
(0.82%)
(3.64%)
—
0.93
FCF per share₹
0.25
0.23
0.22
0.19
0.20
0.20
0.20
0.18
0.20
0.21
0.84
0.98%
(1.46%)
—
0.19
Dividend per sh₹
1.29
1.41
1.64
1.71
1.84
2.02
2.06
2.31
2.57
2.50
0.61
6.39%
8.48%
—
19.83
Div yield (avg)%
0.78
0.40
2.21
3.32
0.40
2.05
0.40
1.63
2.13
1.23
15.23
1.63
1.43
86
27.17
Payout ratio%
14.22
12.42
10.54
11.18
9.99
7.72
6.30
6.28
8.70
6.71
5.70
6.71
9.34
71
10.61
Shares (diluted)M
18.76
19.59
22.59
25.81
29.38
29.17
29.47
33.42
40.16
42.95
10.52
7.89%
9.16%
71
8.07
Buyback yield%
7.53
7.85
7.13
5.02
6.83
5.91
3.29
2.08
0.69
3.28
2.39
3.28
5.46
5
0.419
D/E ratiox
0.304
0.312
0.297
0.303
0.335
0.316
0.334
0.343
0.336
0.345
0.197
0.336
0.325
11
6.387
Enterprise value₹M
5.901
5.278
5.204
5.462
5.714
5.543
5.082
4.478
4.061
4.299
4.576
(5.53%)
(4.32%)
94
8.477
LT debt₹M
18.55
19.90
22.07
23.04
23.92
27.78
31.03
32.64
34.12
38.22
8.025
9.83%
7.20%
65
Revenue
₹18.65M
3.38%
1.00×
Cost of revenue
₹13.06M
3.38%
1.00×
Operating expenses
₹3.194M
3.37%
1.00×
Property and equipment
15.65%
Spread over hurdle
62.59%