36.23
Revenue₹M
22.34
24.07
25.86
28.01
29.94
32.91
36.24
38.64
42.45
46.57
39.05
9.24%
8.24%
5
9.35
Revenue growth%
0.40
0.40
0.40
1.69
3.98
5.25
6.45
9.43
7.53
5.34
6.03
6.45
4.62
25
9.32
Gross margin%
9.49
7.59
5.76
5.27
4.72
6.96
6.27
8.14
9.14
8.59
8.48
8.14
7.28
62
27.38
Operating margin%
7.86
10.82
13.71
12.44
14.19
13.43
10.76
10.06
11.30
9.45
3.42
10.76
11.06
69
6.25
Net margin%
9.50
11.54
10.70
11.95
12.37
10.63
9.96
8.97
7.24
7.53
3.64
8.97
10.30
26
12.25
P/E ratio (avg)x
18.93
20.71
18.35
18.79
20.57
19.20
21.22
19.92
20.50
22.71
29.60
20.50
20.21
82
23.51
EV/EBITx
43.74
46.94
47.15
55.59
53.45
60.21
69.90
72.62
71.03
80.14
20.47
71.03
57.90
5
14.30
FCF yield (avg)%
25.06
27.11
27.97
29.30
31.68
33.43
33.10
31.97
31.34
29.61
16.23
31.97
30.47
42
23.45
FCF margin%
12.16
12.81
13.14
14.99
17.77
15.21
17.20
18.87
20.28
19.54
13.34
18.87
16.20
94
0.114
FCF / Net incomex
0.619
0.555
0.509
0.466
0.418
0.401
0.444
0.414
0.445
0.439
1.447
0.439
0.445
64
7.86
ROIC%
7.41
5.52
6.19
4.20
6.93
7.04
6.19
5.53
4.38
1.80
2.59
5.53
5.86
51
7.68
Return on equity%
5.81
3.38
6.06
4.51
5.61
5.90
7.97
9.44
10.43
12.82
16.49
9.44
5.98
80
20.39
Return on assets%
13.75
11.49
9.04
7.12
4.59
2.75
5.66
6.09
7.45
8.70
28.44
6.09
7.28
45
2.30
EPS₹
2.34
2.10
2.09
2.09
2.26
2.21
2.14
2.37
2.60
2.61
2.50
2.92%
1.73%
—
5.19
EPS growth%
0.40
0.40
0.40
0.52
0.40
1.54
1.82
2.71
5.63
5.66
9.22
2.71
1.03
27
3.18
Bookvalue per sh₹
3.33
3.67
4.28
4.34
4.55
4.86
5.65
6.28
6.51
6.43
0.79
7.15%
8.41%
—
3.56
FCF per share₹
2.11
2.08
2.08
1.91
1.96
2.12
1.97
1.73
1.53
1.64
2.27
(3.52%)
(2.05%)
—
4.14
Dividend per sh₹
0.79
0.74
0.83
0.92
0.93
1.00
0.99
0.98
0.93
0.98
4.31
1.23%
2.46%
—
9.28
Div yield (avg)%
20.89
18.85
20.24
20.18
20.04
18.08
18.28
21.12
19.82
17.34
6.44
18.28
19.93
53
20.10
Payout ratio%
18.42
15.91
17.91
19.08
20.54
20.11
22.20
21.86
19.40
21.26
9.91
21.26
19.75
11
9.762
Shares (diluted)M
17.20
19.38
21.91
21.09
21.46
23.32
23.58
27.79
28.16
30.53
9.806
7.30%
7.58%
29
21.95
Buyback yield%
7.68
7.35
9.52
12.38
13.39
13.84
13.82
11.16
12.19
10.71
29.90
12.19
11.67
49
0.914
D/E ratiox
1.878
1.788
1.595
1.491
1.483
1.264
1.130
1.132
1.027
0.906
1.568
1.130
1.373
28
39.43
Enterprise value₹M
11.09
10.37
10.95
11.29
12.16
12.45
12.40
12.06
12.20
12.06
3.887
(0.16%)
1.82%
36
13.19
LT debt₹M
3.316
2.978
2.840
2.771
2.924
2.811
2.503
2.660
2.268
2.043
20.28
(6.92%)
(5.30%)
40
Revenue
₹46.57M
8.24%
1.00×
Cost of revenue
₹23.93M
8.13%
0.99×
Operating expenses
₹10.48M
8.42%
1.02×
Property and equipment
17.14%