32.24
Revenue₹M
56.43
58.96
61.80
65.01
67.68
69.29
70.43
71.93
74.42
77.61
34.21
2.78%
3.77%
7
23.55
Revenue growth%
28.83
28.22
26.67
27.65
29.06
30.28
30.90
32.92
33.34
33.67
12.79
32.92
29.67
67
19.93
Gross margin%
12.12
12.09
10.35
12.31
13.99
11.92
11.24
13.15
10.91
8.68
25.68
11.24
12.00
75
23.13
Operating margin%
9.27
8.93
9.55
9.90
9.23
7.78
7.79
4.91
3.48
5.98
23.03
5.98
8.36
75
27.33
Net margin%
20.40
21.33
22.55
25.45
22.74
21.55
24.17
24.61
24.08
23.92
14.94
24.08
23.33
82
30.60
P/E ratio (avg)x
28.24
24.22
25.77
23.03
22.12
22.66
21.46
22.63
21.87
22.20
24.97
22.20
22.64
77
35.54
EV/EBITx
13.73
12.95
12.42
13.30
15.07
15.34
16.59
15.98
18.04
16.77
35.69
16.59
15.21
22
15.13
FCF yield (avg)%
7.98
5.65
7.49
7.58
10.15
9.62
8.36
7.34
9.29
9.21
25.94
9.21
8.17
29
23.15
FCF margin%
30.44
30.01
32.93
31.14
29.85
28.15
29.02
27.30
29.55
26.89
7.45
28.15
29.70
57
1.414
FCF / Net incomex
2.158
2.096
2.405
2.523
2.483
2.535
2.852
3.315
3.690
4.092
0.133
3.315
2.529
68
17.85
ROIC%
0.40
3.11
5.25
7.64
10.59
12.36
12.24
12.27
11.06
9.63
16.33
12.24
10.11
15
26.27
Return on equity%
1.08
0.92
0.77
0.40
0.40
0.40
0.89
0.40
0.40
2.54
29.30
0.40
0.59
56
2.83
Return on assets%
32.19
29.65
30.56
29.01
27.91
29.46
30.28
31.01
32.27
33.02
20.78
31.01
30.42
23
0.37
EPS₹
0.15
0.16
0.18
0.20
0.21
0.20
0.19
0.19
0.18
0.19
0.40
(1.65%)
2.20%
—
14.39
EPS growth%
15.47
15.79
14.39
14.47
13.77
15.27
17.86
20.27
21.24
20.57
14.36
20.27
15.63
23
0.44
Bookvalue per sh₹
0.79
0.91
0.90
0.87
0.92
0.90
0.88
0.87
0.97
0.95
0.21
0.61%
1.86%
—
0.36
FCF per share₹
0.20
0.21
0.23
0.27
0.31
0.35
0.38
0.40
0.38
0.39
0.41
5.11%
7.49%
—
0.18
Dividend per sh₹
0.11
0.12
0.11
0.12
0.12
0.12
0.12
0.12
0.10
0.10
0.35
(2.79%)
(1.04%)
—
26.33
Div yield (avg)%
19.85
19.22
17.21
17.13
20.10
22.69
21.18
19.84
20.96
23.20
22.62
21.18
19.98
12
14.24
Payout ratio%
19.53
20.44
21.02
18.76
19.03
17.15
15.94
16.44
14.90
15.49
27.56
15.94
17.95
56
29.10
Shares (diluted)M
38.12
36.25
41.06
48.58
47.21
55.98
66.27
66.77
68.04
72.27
27.93
8.89%
7.24%
57
22.22
Buyback yield%
13.95
11.24
9.31
12.15
9.34
7.16
7.63
6.12
7.04
7.57
11.48
7.16
8.47
92
1.148
D/E ratiox
0.820
0.756
0.840
0.793
0.825
0.881
0.889
0.852
0.858
0.920
1.020
0.881
0.846
20
65.06
Enterprise value₹M
80.95
93.26
103.4
111.8
110.1
124.0
128.4
125.3
138.2
134.0
35.88
4.01%
5.12%
89
23.74
LT debt₹M
31.27
32.59
35.37
36.09
36.40
39.95
44.89
49.81
56.50
59.16
13.01
10.20%
8.32%
36
Revenue
₹77.61M
3.77%
1.00×
Cost of revenue
₹54.33M
3.77%
1.00×
Operating expenses
₹12.36M
3.53%
0.98×
Property and equipment
14.77%
Spread over hurdle
(2.59%)