11.13
Revenue₹M
20.42
21.11
21.21
21.98
22.61
23.23
23.64
24.07
24.86
25.29
12.46
2.27%
2.46%
45
14.87
Revenue growth%
1.96
3.87
6.62
9.35
6.60
7.62
7.49
8.31
8.32
7.81
2.29
7.81
7.55
60
6.15
Gross margin%
19.75
18.45
21.37
23.24
21.40
20.31
20.98
18.80
20.46
21.99
3.81
20.46
20.72
10
20.97
Operating margin%
19.33
17.81
19.97
17.15
15.82
16.12
14.47
12.53
10.73
13.19
15.85
13.19
15.97
44
11.81
Net margin%
7.04
8.24
7.06
7.63
10.38
9.83
10.15
11.08
12.10
12.12
10.12
11.08
9.99
41
7.186
P/E ratio (avg)x
52.62
54.75
66.13
68.18
80.60
84.81
90.00
97.16
96.65
96.01
22.32
96.01
82.70
55
18.55
EV/EBITx
12.94
12.14
13.78
12.83
12.01
12.78
12.81
14.08
13.03
13.96
13.14
13.03
12.88
45
14.46
FCF yield (avg)%
6.10
5.76
6.03
8.66
6.08
7.20
9.06
7.92
9.25
11.67
26.21
9.06
7.56
89
13.75
FCF margin%
29.76
32.10
31.88
29.89
28.91
28.02
26.41
24.03
24.65
24.75
4.35
24.75
28.47
70
1.081
FCF / Net incomex
2.456
2.902
3.301
3.606
4.184
5.029
6.027
6.418
6.985
6.815
1.304
6.418
4.606
64
4.38
ROIC%
20.80
19.86
17.51
17.38
16.75
15.02
17.44
16.23
13.85
15.64
25.47
15.64
17.06
51
2.87
Return on equity%
0.75
0.40
1.63
0.40
0.61
0.40
3.01
2.17
0.40
0.40
25.03
0.40
0.50
53
17.51
Return on assets%
24.61
21.68
19.58
19.03
21.12
19.64
18.11
18.60
20.38
17.57
17.18
18.60
19.61
88
0.56
EPS₹
0.84
0.83
0.75
0.70
0.63
0.65
0.65
0.63
0.67
0.66
0.60
0.96%
(3.13%)
—
7.49
EPS growth%
12.62
14.25
12.86
12.80
11.45
13.31
11.43
11.78
11.21
10.82
12.95
11.43
12.20
75
0.83
Bookvalue per sh₹
0.99
1.17
1.20
1.29
1.29
1.23
1.19
1.13
1.21
1.28
0.51
(0.25%)
2.82%
—
1.29
FCF per share₹
0.26
0.28
0.28
0.29
0.28
0.31
0.28
0.31
0.35
0.37
0.22
5.66%
3.90%
—
1.30
Dividend per sh₹
0.74
0.83
0.93
1.01
1.02
1.11
1.07
1.20
1.37
1.28
0.96
4.61%
6.46%
—
23.08
Div yield (avg)%
34.71
33.57
35.24
34.41
35.87
36.78
34.25
35.22
36.87
38.93
6.68
36.78
35.23
9
18.40
Payout ratio%
3.91
2.96
0.40
0.40
0.40
0.40
2.83
0.52
3.03
3.67
26.35
2.83
1.67
55
19.99
Shares (diluted)M
25.79
29.79
33.22
38.49
40.92
46.99
45.90
48.07
45.07
46.47
20.25
2.58%
6.71%
39
20.80
Buyback yield%
0.40
0.40
1.31
0.40
0.40
0.40
1.82
1.46
2.73
2.86
20.24
1.82
0.85
82
0.171
D/E ratiox
1.401
1.574
1.533
1.614
1.589
1.531
1.563
1.752
1.790
1.799
0.159
1.752
1.582
85
7.168
Enterprise value₹M
4.601
5.285
5.629
6.417
6.764
7.442
7.818
7.906
7.789
8.146
19.60
3.79%
6.22%
6
15.79
LT debt₹M
11.41
11.58
9.892
10.43
11.39
9.939
10.33
10.59
11.04
9.882
21.23
(2.79%)
(0.89%)
6
Revenue
₹25.29M
2.46%
1.00×
Cost of revenue
₹17.49M
2.48%
1.00×
Operating expenses
₹4.879M
2.54%
1.01×
Property and equipment
16.52%
Spread over hurdle
(3.50%)