10.98
Revenue₹M
36.12
39.09
41.89
45.00
48.20
52.82
57.78
64.05
68.50
74.03
12.00
8.96%
8.38%
69
18.07
Revenue growth%
0.46
0.40
2.99
4.71
6.06
8.76
11.44
11.56
10.00
8.52
17.03
10.00
7.29
39
15.99
Gross margin%
18.53
20.04
22.54
23.92
23.52
24.63
23.46
24.71
26.20
25.84
6.37
24.71
23.72
51
2.31
Operating margin%
14.94
17.36
15.19
18.04
19.61
20.32
17.73
16.36
17.95
17.89
15.78
17.89
17.81
54
26.15
Net margin%
16.34
17.95
17.37
20.19
20.97
20.87
19.61
18.31
15.47
15.62
18.54
18.31
18.13
35
15.40
P/E ratio (avg)x
18.75
17.48
17.52
16.93
16.22
18.09
17.35
16.78
17.97
16.18
18.17
17.35
17.42
82
30.48
EV/EBITx
9.334
10.12
10.85
9.869
9.524
10.61
10.72
11.04
10.55
9.729
6.707
10.61
10.34
49
2.74
FCF yield (avg)%
24.00
22.67
21.00
23.67
26.63
27.85
30.60
31.31
28.70
26.14
8.73
28.70
26.38
17
7.37
FCF margin%
5.70
4.36
3.02
0.45
1.59
2.24
1.71
0.40
0.40
0.40
5.06
0.40
1.65
71
0.802
FCF / Net incomex
1.271
1.183
1.094
1.152
1.196
1.221
1.267
1.258
1.314
1.340
1.649
1.267
1.239
68
19.57
ROIC%
6.66
8.11
7.13
8.56
8.96
6.35
9.04
11.24
11.82
13.86
16.09
11.24
8.76
15
4.92
Return on equity%
0.77
0.40
2.92
2.29
3.86
1.70
0.40
0.40
2.16
0.40
29.13
0.40
1.24
16
9.48
Return on assets%
22.33
21.24
23.14
20.29
20.46
21.17
23.32
20.40
21.60
23.54
24.69
21.60
21.42
35
4.21
EPS₹
8.60
8.00
7.19
7.77
6.72
6.38
6.52
5.86
6.10
5.61
4.52
(3.55%)
(4.88%)
—
8.13
EPS growth%
3.43
1.75
3.14
0.73
3.68
3.37
5.36
6.27
7.52
7.01
18.56
6.27
3.55
87
4.66
Bookvalue per sh₹
5.08
5.16
6.21
6.25
7.08
7.07
7.15
8.12
8.01
8.21
8.66
3.02%
5.14%
—
5.69
FCF per share₹
12.84
14.65
16.24
16.02
17.12
19.35
22.56
23.87
23.21
26.26
3.74
8.93%
7.88%
—
5.79
Dividend per sh₹
8.39
9.11
8.51
9.48
10.42
10.81
12.68
11.90
12.32
12.34
12.12
3.45%
4.76%
—
6.86
Div yield (avg)%
23.10
25.15
25.13
27.18
26.78
26.32
23.88
24.66
24.71
27.37
18.80
24.71
25.14
84
5.34
Payout ratio%
3.35
0.96
3.22
2.46
5.01
3.63
5.00
4.14
4.96
3.48
19.36
4.14
3.55
48
7.300
Shares (diluted)M
7.273
7.309
6.978
6.893
7.347
7.709
8.051
8.749
9.998
9.479
7.386
5.23%
3.04%
24
19.91
Buyback yield%
8.60
5.99
5.53
7.57
9.08
10.73
10.30
9.68
8.45
6.82
16.94
9.68
8.52
32
0.879
D/E ratiox
0.540
0.631
0.721
0.746
0.756
0.815
0.947
0.997
1.024
1.193
0.146
0.997
0.785
48
81.33
Enterprise value₹M
22.24
22.17
23.12
22.03
19.89
17.53
16.69
17.70
18.86
17.36
71.25
(2.68%)
(3.07%)
33
46.06
LT debt₹M
103.1
105.0
119.3
114.4
123.7
123.6
129.1
132.1
139.7
145.7
24.89
3.33%
4.57%
47
Revenue
₹74.03M
8.38%
1.00×
Cost of revenue
₹38.86M
7.74%
0.94×
Operating expenses
₹17.21M
9.13%
1.07×
Property and equipment
16.71%
Spread over hurdle
(10.17%)