14.17
Revenue₹M
24.65
25.64
25.78
26.55
26.59
26.45
27.56
28.25
28.88
28.89
15.13
1.68%
1.58%
21
9.84
Revenue growth%
17.38
17.10
17.86
20.73
23.69
23.40
23.89
26.17
23.56
22.56
17.55
23.56
22.98
87
3.01
Gross margin%
13.71
15.54
16.16
15.22
15.90
17.14
18.22
18.71
18.94
21.59
9.06
18.71
16.65
30
23.95
Operating margin%
25.69
24.59
23.46
23.70
24.43
25.17
24.09
22.16
21.02
19.64
6.28
22.16
23.90
92
3.33
Net margin%
4.99
3.09
4.37
6.99
9.62
10.17
7.39
9.82
7.41
4.70
10.22
7.41
7.19
53
29.69
P/E ratio (avg)x
14.30
13.21
13.24
11.56
10.53
9.348
8.256
8.038
6.877
5.899
25.94
8.038
9.940
46
27.17
EV/EBITx
42.41
40.90
45.04
42.47
46.66
48.78
53.18
61.57
65.05
68.60
24.06
61.57
47.72
8
15.87
FCF yield (avg)%
13.06
11.68
10.24
10.77
12.64
15.52
18.31
20.89
23.25
24.71
26.47
20.89
14.29
24
14.09
FCF margin%
19.25
19.37
17.97
16.79
14.45
16.50
18.77
16.41
18.37
18.95
14.04
18.37
18.17
79
1.368
FCF / Net incomex
0.867
0.934
0.928
0.983
0.930
1.039
1.065
0.993
0.904
0.859
1.090
0.993
0.932
14
7.72
ROIC%
25.01
26.54
27.69
28.57
29.72
32.12
33.81
32.05
34.47
36.60
27.35
33.81
30.89
91
22.51
Return on equity%
1.77
0.40
0.40
0.40
2.93
5.89
5.75
4.40
5.24
2.76
24.54
5.24
2.84
84
9.28
Return on assets%
9.57
7.00
8.33
8.66
9.99
12.72
10.15
12.23
9.50
9.13
11.86
10.15
9.54
68
0.38
EPS₹
0.38
0.37
0.41
0.42
0.40
0.43
0.43
0.47
0.48
0.46
0.40
2.57%
2.28%
—
25.27
EPS growth%
13.05
14.19
13.39
14.85
12.58
13.82
13.44
13.14
12.18
12.78
12.08
13.14
13.26
60
1.17
Bookvalue per sh₹
0.22
0.23
0.25
0.25
0.22
0.21
0.22
0.22
0.23
0.21
1.05
(1.71%)
(0.18%)
—
0.21
FCF per share₹
2.01
2.01
2.37
2.38
2.62
2.57
2.83
3.39
3.46
4.12
0.66
9.53%
7.88%
—
0.48
Dividend per sh₹
0.77
0.73
0.68
0.62
0.66
0.72
0.74
0.75
0.73
0.66
1.19
0.14%
(2.09%)
—
25.56
Div yield (avg)%
12.64
11.03
11.92
13.96
16.80
13.95
12.19
13.40
10.63
8.06
21.65
12.19
12.41
95
20.17
Payout ratio%
26.88
24.53
21.67
23.05
23.75
25.56
23.20
25.17
25.28
28.14
22.08
25.28
24.85
28
8.499
Shares (diluted)M
7.357
6.736
7.634
6.990
6.837
7.692
7.427
8.021
8.080
8.007
8.670
3.21%
0.61%
88
17.33
Buyback yield%
18.73
20.81
18.83
17.01
15.75
15.37
14.20
12.92
12.14
12.32
28.16
12.92
15.56
21
1.458
D/E ratiox
2.616
2.867
3.406
3.453
3.822
3.745
3.556
4.010
4.722
5.523
1.604
4.010
3.650
7
6.711
Enterprise value₹M
7.792
7.414
7.938
8.322
9.515
10.63
11.63
13.09
13.97
15.93
13.25
10.86%
8.87%
33
23.99
LT debt₹M
7.107
6.929
6.851
7.679
7.524
8.146
8.927
10.44
12.15
13.47
13.08
12.35%
6.69%
63
Revenue
₹28.89M
1.58%
1.00×
Cost of revenue
₹17.06M
1.67%
1.01×
Operating expenses
₹5.960M
1.68%
1.01×
Property and equipment
15.26%
Spread over hurdle
(1.65%)