9.266
Revenue₹M
42.97
45.60
48.00
50.68
54.05
57.92
61.66
65.07
67.31
69.52
9.995
5.16%
5.44%
28
29.81
Revenue growth%
6.95
4.80
5.14
3.54
4.94
7.54
7.07
8.17
9.17
12.12
26.48
8.17
7.01
81
16.00
Gross margin%
12.51
10.29
11.44
10.75
10.01
9.96
12.85
12.57
15.06
13.88
19.48
12.85
11.98
60
21.13
Operating margin%
14.71
12.23
15.18
15.18
17.13
14.32
16.95
17.42
19.56
21.27
10.35
17.42
16.06
41
25.23
Net margin%
12.21
13.76
13.13
15.49
17.31
16.44
19.06
16.51
14.34
14.52
29.90
16.44
15.00
39
12.51
P/E ratio (avg)x
37.41
43.20
47.79
55.88
55.57
66.38
66.87
70.01
78.86
81.64
35.72
70.01
61.13
74
17.16
EV/EBITx
36.09
39.69
40.80
45.88
51.42
52.35
56.23
66.94
75.72
89.78
34.57
66.94
51.89
71
17.26
FCF yield (avg)%
20.65
20.27
22.88
20.70
19.11
19.70
21.23
20.84
20.56
18.93
26.71
20.56
20.60
78
24.43
FCF margin%
26.49
26.83
24.96
24.94
23.68
23.75
21.19
21.11
18.54
17.68
11.10
21.11
23.72
34
1.516
FCF / Net incomex
1.317
1.469
1.381
1.442
1.344
1.551
1.451
1.677
1.765
1.926
1.703
1.677
1.460
81
8.35
ROIC%
1.73
2.37
1.60
0.40
2.82
0.40
0.40
0.40
0.40
1.44
18.34
0.40
0.92
60
29.85
Return on equity%
10.15
10.53
9.65
9.30
6.42
3.73
1.52
0.40
2.13
5.09
19.03
2.13
5.76
34
25.67
Return on assets%
2.95
4.16
5.95
8.75
6.50
8.70
6.41
5.04
6.81
6.03
13.87
6.41
6.22
11
0.11
EPS₹
0.22
0.23
0.23
0.25
0.25
0.29
0.27
0.30
0.32
0.32
0.12
5.14%
4.61%
—
19.38
EPS growth%
29.68
29.53
32.22
29.39
29.01
28.18
28.22
26.49
25.61
26.21
14.45
26.49
28.61
43
0.13
Bookvalue per sh₹
0.26
0.30
0.32
0.30
0.30
0.28
0.29
0.34
0.37
0.42
0.06
7.18%
5.88%
—
0.08
FCF per share₹
0.28
0.32
0.37
0.39
0.41
0.47
0.47
0.55
0.54
0.54
0.04
5.94%
7.12%
—
0.10
Dividend per sh₹
0.18
0.20
0.24
0.29
0.34
0.40
0.40
0.41
0.46
0.52
0.19
9.19%
12.83%
—
11.02
Div yield (avg)%
30.82
33.74
33.07
35.44
32.89
32.44
34.56
32.78
31.86
30.98
24.94
32.44
32.83
89
28.80
Payout ratio%
29.40
30.34
28.02
29.25
30.41
32.49
34.82
36.42
33.98
34.41
6.16
34.41
31.45
27
98.64
Shares (diluted)M
98.70
108.7
97.57
98.78
96.04
100.4
107.1
118.2
114.0
117.1
99.49
4.04%
2.19%
76
4.33
Buyback yield%
23.55
22.56
21.33
24.25
22.45
19.49
20.71
20.21
19.10
17.12
29.50
19.49
21.02
50
1.577
D/E ratiox
0.170
0.159
0.156
0.169
0.159
0.174
0.167
0.192
0.180
0.187
0.995
0.180
0.170
56
43.21
Enterprise value₹M
56.70
56.08
64.41
59.79
66.28
63.58
69.19
70.93
68.20
65.07
26.18
(0.37%)
2.64%
38
43.29
LT debt₹M
59.06
61.01
68.76
78.93
83.23
96.48
90.58
95.02
99.97
103.3
27.56
4.41%
5.65%
52
Revenue
₹69.52M
5.44%
1.00×
Cost of revenue
₹38.23M
5.28%
0.98×
Operating expenses
₹11.97M
5.59%
1.01×
Property and equipment
16.08%
Spread over hurdle
(1.09%)