16.36
Revenue₹M
45.21
46.60
49.84
52.09
54.90
57.76
60.23
61.96
65.42
69.14
16.74
4.72%
4.98%
15
27.12
Revenue growth%
27.43
27.31
28.65
26.27
23.79
23.16
23.15
20.89
22.94
21.15
9.32
22.94
23.48
61
16.36
Gross margin%
0.70
1.49
0.40
0.40
3.21
3.65
4.87
3.59
2.27
2.91
13.48
3.59
2.59
16
21.47
Operating margin%
4.81
4.21
2.32
4.07
2.32
0.40
0.40
2.98
4.55
3.14
14.16
2.98
3.06
65
28.45
Net margin%
0.49
3.12
0.71
2.26
0.40
0.43
0.40
0.40
3.12
2.66
24.06
0.43
0.60
76
32.31
P/E ratio (avg)x
9.489
10.94
10.86
10.52
11.84
11.74
13.47
13.25
15.68
16.85
36.33
13.47
11.79
91
31.92
EV/EBITx
41.99
40.91
43.50
43.89
42.25
39.68
39.55
45.29
47.14
46.73
25.24
45.29
42.87
85
12.01
FCF yield (avg)%
14.75
14.45
11.61
11.34
13.71
12.04
9.82
7.58
8.11
8.52
14.39
8.52
11.48
42
2.53
FCF margin%
12.45
12.66
15.48
12.98
13.39
10.43
10.32
11.80
13.84
15.80
27.17
11.80
12.82
80
0.762
FCF / Net incomex
1.248
1.322
1.348
1.425
1.582
1.819
1.806
1.760
1.839
2.126
0.745
1.819
1.671
95
4.07
ROIC%
22.12
21.12
22.58
25.56
26.25
26.86
25.58
26.98
27.88
27.66
3.16
26.98
25.92
89
3.85
Return on equity%
5.32
2.93
4.68
2.20
4.82
5.91
3.88
5.83
5.39
3.75
3.93
5.39
4.75
60
19.62
Return on assets%
7.47
9.34
7.75
5.82
8.03
10.09
12.18
11.80
12.62
9.73
4.21
11.80
9.54
71
0.52
EPS₹
4.06
4.66
4.77
4.91
5.01
4.76
5.17
5.26
5.78
5.99
0.57
3.66%
4.57%
—
20.60
EPS growth%
31.68
31.18
30.60
31.28
30.75
28.77
31.72
30.79
28.16
28.30
9.14
28.77
30.77
78
2.44
Bookvalue per sh₹
1.55
1.61
1.75
1.65
1.48
1.28
1.32
1.27
1.32
1.23
0.84
(3.63%)
(1.65%)
—
2.69
FCF per share₹
1.30
1.46
1.57
1.58
1.47
1.40
1.49
1.64
1.64
1.57
2.59
1.27%
1.57%
—
2.23
Dividend per sh₹
1.66
1.64
1.43
1.48
1.59
1.54
1.36
1.39
1.42
1.42
2.39
(2.16%)
(0.92%)
—
2.26
Div yield (avg)%
11.81
11.93
12.86
10.79
8.78
7.32
8.34
7.21
9.68
8.45
3.65
8.34
9.23
88
22.67
Payout ratio%
28.29
25.64
23.88
22.50
20.30
18.77
21.04
23.20
24.32
22.38
9.98
22.38
22.85
62
9.253
Shares (diluted)M
8.908
9.605
10.03
9.416
9.293
10.03
10.77
11.39
10.63
10.06
9.654
1.59%
0.47%
23
26.74
Buyback yield%
12.36
12.79
11.68
9.25
6.54
5.42
7.37
6.54
6.55
8.97
17.71
6.55
8.17
25
0.545
D/E ratiox
1.032
1.162
1.145
1.191
1.148
1.157
1.143
1.303
1.278
1.454
1.622
1.278
1.160
17
12.21
Enterprise value₹M
12.32
10.71
9.276
9.821
10.53
11.26
9.906
10.32
10.39
10.81
11.92
0.53%
(1.05%)
46
66.30
LT debt₹M
5.601
5.947
6.474
7.637
8.989
10.19
10.93
12.57
14.82
15.17
13.40
11.03%
12.01%
16
Revenue
₹69.14M
4.98%
1.00×
Cost of revenue
₹39.70M
5.00%
1.00×
Operating expenses
₹15.07M
5.12%
1.01×
Property and equipment
17.63%
Cash and investments
17.48%
Spread over hurdle
(4.11%)