49.12
Revenue₹M
27.95
29.89
32.33
34.75
38.48
41.23
44.23
48.21
52.59
57.90
51.82
8.52%
8.22%
76
14.82
Revenue growth%
11.29
12.03
12.87
10.80
13.50
14.52
14.01
11.50
9.21
10.32
8.78
11.50
11.76
23
21.26
Gross margin%
15.26
16.69
19.24
17.52
16.16
15.63
15.69
18.57
18.34
20.45
2.27
18.34
17.10
9
23.73
Operating margin%
3.10
4.10
1.91
4.12
2.55
3.92
5.30
2.88
0.84
2.94
9.76
2.94
3.02
70
10.56
Net margin%
0.40
0.40
1.95
0.40
1.85
4.59
2.17
0.40
0.40
0.40
21.75
0.40
0.40
38
13.67
P/E ratio (avg)x
8.617
9.511
9.222
10.20
11.67
11.11
11.03
10.50
12.25
12.54
24.73
11.11
10.77
8
24.18
EV/EBITx
34.84
36.76
40.08
46.89
55.64
59.39
64.00
65.29
65.37
62.56
23.73
64.00
57.51
92
14.70
FCF yield (avg)%
16.07
19.05
18.66
18.37
19.56
20.13
22.91
21.69
23.84
22.60
18.10
22.60
19.85
19
10.04
FCF margin%
0.52
0.40
1.17
1.44
0.91
1.76
0.61
3.24
5.74
5.89
18.62
3.24
1.31
26
0.772
FCF / Net incomex
0.204
0.217
0.233
0.255
0.298
0.322
0.356
0.388
0.426
0.498
1.145
0.388
0.310
57
8.16
ROIC%
18.10
18.31
17.04
18.32
18.18
19.32
16.77
18.11
16.27
18.86
4.44
18.11
18.15
32
6.93
Return on equity%
15.94
16.42
15.00
16.55
15.18
16.03
18.83
17.43
20.04
18.73
16.76
18.73
16.48
90
21.70
Return on assets%
37.51
34.55
34.96
34.88
36.03
34.56
32.70
35.32
35.14
36.56
13.68
35.14
35.05
94
0.36
EPS₹
1.71
1.84
2.01
2.27
2.66
2.86
2.84
2.93
3.27
3.64
0.40
6.50%
9.66%
—
7.37
EPS growth%
22.38
20.31
19.30
20.69
21.25
19.58
22.12
19.84
20.98
21.79
2.98
20.98
20.84
28
0.60
Bookvalue per sh₹
0.31
0.31
0.34
0.34
0.36
0.40
0.42
0.47
0.48
0.44
0.71
4.06%
3.63%
—
1.37
FCF per share₹
1.28
1.30
1.19
1.08
0.95
0.88
0.87
0.84
0.84
0.74
0.23
(4.80%)
(5.30%)
—
1.25
Dividend per sh₹
0.78
0.84
1.00
1.14
1.35
1.54
1.67
1.81
1.98
2.08
1.07
9.08%
11.69%
—
10.04
Div yield (avg)%
24.13
24.07
22.08
21.42
22.12
20.05
21.43
19.95
22.46
19.78
10.19
20.05
21.76
78
22.37
Payout ratio%
10.25
9.82
9.96
8.03
5.22
5.31
7.49
5.08
4.89
2.98
10.25
5.08
6.40
42
10.14
Shares (diluted)M
9.592
8.484
7.297
6.311
6.669
6.974
5.961
5.502
5.290
5.330
9.834
(4.38%)
(6.49%)
28
12.33
Buyback yield%
3.77
6.56
7.19
5.32
4.37
6.93
5.83
3.55
0.98
0.40
11.05
3.55
4.84
22
0.655
D/E ratiox
0.404
0.398
0.409
0.424
0.477
0.519
0.509
0.506
0.573
0.554
1.624
0.519
0.492
15
24.79
Enterprise value₹M
49.51
50.35
54.29
64.36
73.36
79.30
83.25
96.24
109.4
130.7
41.47
12.24%
11.50%
8
37.96
LT debt₹M
25.16
23.89
25.25
24.02
25.55
23.17
23.51
23.11
24.67
25.04
52.69
(0.40%)
0.44%
10
Revenue
₹57.90M
8.22%
1.00×
Cost of revenue
₹40.53M
8.22%
1.00×
Operating expenses
₹12.43M
8.49%
1.03×
Property and equipment
21.16%
Spread over hurdle
(10.27%)