9.285
Revenue₹M
30.48
32.66
34.09
36.36
39.57
42.51
45.52
47.59
50.96
54.52
10.25
6.62%
6.50%
64
3.85
Revenue growth%
9.40
11.57
14.08
11.85
14.29
16.81
18.60
21.09
23.33
23.74
22.80
21.09
15.55
35
26.95
Gross margin%
4.51
6.30
6.94
6.97
4.05
6.27
9.12
10.91
12.64
14.21
12.36
10.91
6.95
54
3.13
Operating margin%
18.80
16.78
14.25
17.10
16.30
18.14
16.82
18.14
16.10
14.91
23.80
16.82
16.80
90
13.05
Net margin%
28.11
26.38
26.29
24.91
27.79
24.82
26.79
26.49
24.02
26.09
25.94
26.09
26.33
67
16.73
P/E ratio (avg)x
16.39
17.22
17.91
18.87
22.15
24.84
24.23
23.41
23.10
23.02
27.63
23.41
22.58
36
22.70
EV/EBITx
9.839
10.87
10.99
10.07
9.981
10.65
11.13
10.43
10.85
11.29
25.81
10.85
10.75
21
29.62
FCF yield (avg)%
10.69
10.91
12.49
12.03
9.36
6.64
8.65
11.40
10.84
12.31
22.62
10.84
10.88
8
12.95
FCF margin%
1.51
2.86
5.03
3.13
5.17
7.33
6.56
7.08
6.27
4.88
19.64
6.56
5.10
44
1.503
FCF / Net incomex
0.427
0.451
0.486
0.446
0.427
0.399
0.342
0.320
0.321
0.297
0.886
0.321
0.413
65
21.49
ROIC%
26.39
25.70
25.81
26.50
25.67
28.37
25.49
24.39
23.05
20.08
6.70
24.39
25.68
14
8.81
Return on equity%
19.09
21.53
23.94
25.77
28.32
29.15
31.42
30.19
28.81
27.86
9.43
29.15
28.09
72
22.63
Return on assets%
22.04
24.61
27.31
26.00
26.49
25.63
26.97
28.85
29.18
30.51
26.00
28.85
26.73
44
0.43
EPS₹
0.09
0.08
0.08
0.09
0.09
0.10
0.10
0.11
0.11
0.12
0.46
5.48%
1.56%
—
17.49
EPS growth%
10.82
10.37
12.67
15.50
16.86
17.06
18.28
17.58
20.52
18.88
27.51
18.28
16.96
38
0.54
Bookvalue per sh₹
0.80
0.92
1.03
1.08
1.11
1.07
1.22
1.40
1.51
1.50
0.18
6.17%
6.22%
—
0.66
FCF per share₹
0.17
0.15
0.15
0.14
0.15
0.13
0.12
0.11
0.11
0.12
0.60
(4.15%)
(2.98%)
—
0.17
Dividend per sh₹
0.52
0.50
0.55
0.61
0.63
0.57
0.59
0.54
0.56
0.53
0.10
(3.40%)
0.26%
—
10.48
Div yield (avg)%
3.97
5.81
5.57
5.39
7.07
7.44
9.38
7.91
6.20
3.69
25.60
7.44
6.00
95
2.68
Payout ratio%
21.80
22.65
23.91
23.39
21.01
20.13
17.65
15.18
13.58
14.12
28.47
15.18
20.57
23
18.33
Shares (diluted)M
25.92
24.28
26.03
27.49
27.97
27.70
27.90
32.35
37.03
38.61
18.74
6.66%
4.91%
56
7.63
Buyback yield%
27.96
26.02
24.79
22.69
21.53
23.86
22.29
23.07
23.49
22.43
28.37
23.07
23.28
15
1.193
D/E ratiox
0.802
0.711
0.694
0.706
0.652
0.654
0.704
0.777
0.848
0.755
1.060
0.755
0.709
19
13.80
Enterprise value₹M
29.42
31.99
37.03
39.95
46.66
50.51
56.89
59.75
58.03
63.45
9.024
6.34%
9.52%
12
28.77
LT debt₹M
4.290
4.367
5.200
5.444
6.417
7.143
7.538
8.732
10.44
10.41
14.66
10.15%
11.22%
40
Revenue
₹54.52M
6.50%
1.00×
Cost of revenue
₹32.98M
6.37%
0.99×
Operating expenses
₹7.795M
7.00%
1.05×
Property and equipment
17.44%
Goodwill & intangibles
15.10%