1.388
Revenue₹M
6.139
6.567
6.909
7.184
7.748
8.310
8.812
9.419
9.968
10.76
1.486
6.80%
6.53%
40
7.25
Revenue growth%
6.17
8.05
8.29
7.78
9.34
7.47
9.76
8.65
5.94
8.46
2.84
8.46
8.17
38
22.96
Gross margin%
13.80
12.63
9.92
10.48
7.83
8.14
10.28
13.09
15.49
18.10
25.41
13.09
11.56
77
22.31
Operating margin%
30.92
32.46
32.04
30.78
31.77
29.80
27.57
27.51
28.73
26.40
22.13
27.57
30.29
38
3.94
Net margin%
1.99
4.06
2.91
4.28
2.99
2.22
4.99
2.31
1.61
2.19
28.79
2.22
2.61
59
26.97
P/E ratio (avg)x
16.73
16.16
18.23
17.87
17.32
16.07
18.00
19.63
21.72
24.05
21.26
19.63
17.94
14
27.51
EV/EBITx
43.53
49.83
56.05
52.53
59.93
67.21
64.65
72.18
80.24
88.66
8.026
72.18
62.29
50
28.87
FCF yield (avg)%
3.53
3.73
3.54
1.34
0.40
0.40
3.30
0.57
0.62
1.71
13.36
0.62
1.52
32
25.52
FCF margin%
21.18
21.14
22.20
24.88
23.60
25.71
24.47
23.79
22.54
20.65
11.40
23.79
23.07
19
0.317
FCF / Net incomex
0.672
0.568
0.478
0.515
0.467
0.444
0.400
0.348
0.349
0.335
1.064
0.349
0.455
76
6.58
ROIC%
31.03
32.57
34.29
33.45
31.68
31.06
32.66
30.68
31.94
30.12
14.93
31.06
31.81
37
18.70
Return on equity%
29.02
26.22
24.46
21.81
19.97
17.76
19.86
19.01
17.28
19.42
16.20
19.01
19.92
22
12.92
Return on assets%
26.89
25.21
24.47
25.94
26.03
26.45
25.77
27.86
27.98
25.35
26.13
26.45
25.98
45
0.71
EPS₹
0.11
0.12
0.13
0.12
0.13
0.13
0.12
0.13
0.12
0.11
0.76
(2.31%)
(0.79%)
—
14.25
EPS growth%
6.16
6.66
8.76
6.59
8.61
5.79
3.45
5.60
5.87
5.82
13.18
5.79
6.02
81
0.32
Bookvalue per sh₹
0.68
0.70
0.71
0.77
0.74
0.67
0.67
0.61
0.68
0.69
0.70
(1.27%)
(0.98%)
—
0.80
FCF per share₹
0.71
0.68
0.60
0.57
0.61
0.56
0.59
0.61
0.55
0.50
0.63
(3.68%)
(2.67%)
—
0.30
Dividend per sh₹
0.72
0.69
0.70
0.73
0.77
0.82
0.84
0.96
0.94
0.89
0.66
2.74%
3.19%
—
16.23
Div yield (avg)%
31.22
30.45
30.29
32.55
32.73
35.68
36.75
36.16
34.00
32.93
3.79
35.68
32.83
55
21.51
Payout ratio%
15.31
16.67
14.41
16.36
17.70
19.72
20.57
21.94
19.39
19.74
24.09
19.74
18.54
14
7.325
Shares (diluted)M
9.137
9.713
9.403
10.28
10.28
10.65
10.55
10.90
12.35
12.94
7.599
4.71%
4.29%
6
8.11
Buyback yield%
6.09
3.45
3.18
4.43
3.58
1.19
3.98
1.71
0.75
2.27
16.22
1.71
3.32
92
0.986
D/E ratiox
0.570
0.570
0.564
0.544
0.561
0.550
0.598
0.612
0.656
0.694
0.459
0.612
0.570
12
5.167
Enterprise value₹M
9.416
9.530
10.76
11.23
12.22
13.27
14.07
15.57
16.51
17.20
4.554
7.08%
7.66%
47
1.887
LT debt₹M
1.061
1.013
0.989
0.948
1.033
1.001
0.950
1.096
1.223
1.143
2.882
2.03%
1.57%
34
Revenue
₹10.76M
6.53%
1.00×
Cost of revenue
₹7.227M
6.90%
1.04×
Operating expenses
₹1.868M
5.84%
0.94×
Property and equipment
15.04%
Spread over hurdle
(0.65%)