21.72
Revenue₹M
35.26
37.11
37.89
38.74
39.00
40.30
42.38
43.84
44.39
44.91
23.39
2.86%
2.54%
69
3.61
Revenue growth%
23.00
23.97
21.98
19.33
20.85
21.42
20.45
19.98
19.10
17.22
10.14
19.98
20.65
55
22.40
Gross margin%
31.59
34.44
32.12
33.29
33.73
33.57
36.30
33.42
30.50
30.02
24.63
33.42
33.35
29
29.89
Operating margin%
26.35
28.73
30.69
31.54
33.98
32.61
32.25
35.05
33.13
33.65
10.44
33.13
32.43
19
11.68
Net margin%
19.87
21.68
23.31
23.99
23.64
25.01
25.48
28.29
25.74
26.00
22.30
25.74
24.50
76
31.38
P/E ratio (avg)x
24.11
22.59
22.49
22.61
23.49
19.95
17.06
16.46
16.69
17.28
24.94
17.06
21.22
73
18.85
EV/EBITx
15.32
17.83
20.76
22.67
23.75
24.00
28.70
31.48
34.86
36.54
30.41
31.48
23.88
30
29.24
FCF yield (avg)%
11.32
13.96
16.69
14.50
14.75
14.44
16.32
17.45
18.96
18.25
5.43
17.45
15.54
53
29.67
FCF margin%
18.55
20.40
20.78
22.63
22.14
23.79
23.08
24.53
25.64
26.16
19.11
24.53
22.86
90
0.115
FCF / Net incomex
0.416
0.403
0.389
0.356
0.349
0.391
0.368
0.392
0.360
0.339
0.689
0.368
0.379
8
7.30
ROIC%
10.91
10.50
12.98
12.84
11.05
12.31
13.05
13.95
11.56
11.23
27.78
12.31
11.94
10
14.18
Return on equity%
18.03
15.64
13.24
13.05
10.35
11.22
9.21
10.43
10.64
10.58
5.96
10.58
10.93
83
11.32
Return on assets%
10.35
13.17
13.67
12.42
14.64
13.95
15.93
16.13
16.05
16.65
26.28
16.05
14.29
60
0.38
EPS₹
0.09
0.09
0.08
0.08
0.08
0.07
0.07
0.07
0.08
0.08
0.39
(0.21%)
(1.16%)
—
5.16
EPS growth%
15.24
18.06
15.82
15.44
15.28
15.95
15.07
14.78
14.04
11.53
12.36
14.78
15.26
24
0.44
Bookvalue per sh₹
0.30
0.30
0.33
0.34
0.34
0.35
0.36
0.33
0.31
0.29
0.38
(3.38%)
(0.54%)
—
0.26
FCF per share₹
0.33
0.30
0.32
0.32
0.33
0.33
0.36
0.35
0.40
0.37
0.35
1.83%
1.08%
—
0.32
Dividend per sh₹
0.36
0.35
0.33
0.33
0.32
0.36
0.39
0.43
0.41
0.37
0.18
3.12%
0.95%
—
12.06
Div yield (avg)%
7.28
8.67
11.62
14.06
16.00
13.48
14.58
15.88
16.85
17.95
15.73
15.88
14.32
94
15.58
Payout ratio%
18.79
17.30
19.28
22.10
19.86
19.47
19.18
22.05
22.88
20.22
17.41
20.22
19.67
88
54.88
Shares (diluted)M
70.46
77.02
86.99
89.99
87.86
91.24
104.2
101.1
116.2
134.1
53.86
8.82%
7.89%
25
15.24
Buyback yield%
25.85
28.57
31.53
31.82
30.37
29.41
27.10
24.36
23.11
24.78
25.40
24.78
27.83
93
0.203
D/E ratiox
0.603
0.557
0.619
0.716
0.769
0.882
0.858
0.988
1.041
1.189
0.720
0.988
0.814
22
45.09
Enterprise value₹M
57.65
67.16
80.92
82.25
97.06
117.0
138.5
158.6
161.9
180.2
3.611
13.17%
13.07%
69
5.994
LT debt₹M
55.66
60.63
68.44
79.70
78.52
73.57
83.52
92.99
90.24
87.68
11.22
2.23%
4.55%
72
Revenue
₹44.91M
2.54%
1.00×
Cost of revenue
₹30.14M
2.72%
1.02×
Operating expenses
₹5.970M
1.77%
0.93×
Property and equipment
17.48%
Spread over hurdle
(9.04%)