19.25
Revenue₹M
19.55
19.84
20.68
21.50
21.98
22.62
23.88
24.17
25.14
25.64
20.68
3.13%
3.33%
89
29.32
Revenue growth%
14.47
12.01
12.82
14.45
13.61
15.01
17.95
17.24
18.42
17.09
14.27
17.24
14.74
65
19.84
Gross margin%
4.85
2.98
3.53
0.83
0.40
0.40
1.16
0.40
0.57
0.40
25.25
0.40
0.70
79
20.58
Operating margin%
0.62
1.91
4.55
4.12
5.25
4.57
7.18
9.20
9.47
10.90
25.50
9.20
4.91
6
15.65
Net margin%
3.19
4.32
2.10
2.13
2.01
0.40
1.11
2.08
3.05
0.69
8.58
1.11
2.09
61
7.917
P/E ratio (avg)x
32.82
32.72
32.17
29.89
28.29
32.11
35.27
39.05
37.71
38.25
28.88
37.71
32.77
67
30.25
EV/EBITx
14.02
15.12
14.99
16.72
17.95
20.19
20.52
21.38
22.80
22.53
37.05
21.38
19.07
51
26.72
FCF yield (avg)%
25.99
23.36
25.54
24.57
21.58
20.47
19.83
21.91
23.35
21.97
27.50
21.91
22.66
28
20.73
FCF margin%
5.57
5.24
4.19
1.62
4.15
6.47
6.29
5.24
6.48
8.33
23.15
6.47
5.41
52
0.445
FCF / Net incomex
1.130
1.021
0.957
0.912
1.016
1.125
1.053
1.065
1.164
1.265
0.965
1.125
1.059
17
13.62
ROIC%
16.59
18.57
16.97
19.10
16.62
15.60
17.30
16.09
17.47
16.87
8.07
16.87
16.92
78
5.53
Return on equity%
23.46
22.51
24.97
25.86
27.25
24.56
22.55
21.83
23.68
25.84
3.85
23.68
24.12
83
29.05
Return on assets%
15.69
14.74
13.86
15.42
15.78
17.82
16.46
17.25
19.34
19.85
10.88
17.82
16.12
61
0.38
EPS₹
0.22
0.22
0.21
0.19
0.19
0.19
0.18
0.20
0.18
0.16
0.42
(3.00%)
(3.22%)
—
19.69
EPS growth%
25.35
26.60
25.49
25.28
23.85
20.92
19.73
17.41
15.62
14.50
7.04
17.41
22.38
92
0.89
Bookvalue per sh₹
0.58
0.59
0.70
0.80
0.96
1.03
1.04
1.06
1.28
1.37
0.99
7.45%
10.75%
—
0.66
FCF per share₹
0.98
0.96
1.04
0.98
0.94
0.88
0.94
0.96
0.96
1.04
1.13
2.13%
0.42%
—
1.10
Dividend per sh₹
0.99
0.95
1.00
1.00
0.99
1.09
1.19
1.37
1.54
1.62
0.97
10.20%
5.46%
—
25.91
Div yield (avg)%
0.40
0.40
0.40
3.28
3.02
6.01
3.16
0.55
0.40
0.88
12.79
0.88
0.72
70
24.58
Payout ratio%
17.89
15.93
13.48
15.75
14.37
15.28
16.11
14.42
16.39
18.89
17.97
16.11
15.84
84
10.02
Shares (diluted)M
8.062
8.620
8.967
9.089
7.893
7.460
6.506
6.695
6.176
6.323
9.807
(4.34%)
(1.78%)
91
5.10
Buyback yield%
8.95
11.22
13.22
11.74
12.15
14.78
11.95
11.74
14.19
13.12
25.89
13.12
12.05
73
0.562
D/E ratiox
1.472
1.343
1.324
1.359
1.479
1.412
1.522
1.453
1.275
1.203
1.448
1.412
1.385
31
17.16
Enterprise value₹M
12.07
12.54
12.09
13.06
12.52
13.99
14.70
16.88
19.34
18.60
2.038
8.23%
4.81%
11
9.517
LT debt₹M
7.425
7.395
7.968
8.120
8.168
8.857
8.951
8.411
8.730
10.19
10.99
4.52%
3.27%
69
Revenue
₹25.64M
3.33%
1.00×
Cost of revenue
₹16.34M
3.27%
0.99×
Operating expenses
₹5.173M
3.31%
1.00×
Property and equipment
18.01%
Spread over hurdle
21.06%