17.89
Revenue₹M
63.44
63.79
64.32
65.29
65.98
68.41
70.71
73.14
72.46
74.49
19.26
2.45%
1.95%
43
20.27
Revenue growth%
32.62
32.31
29.33
29.98
31.10
30.60
30.48
31.42
31.43
32.88
10.45
31.42
31.26
25
7.66
Gross margin%
21.72
19.16
17.03
16.79
14.13
13.87
14.65
15.97
18.38
17.24
26.98
15.97
16.91
51
25.04
Operating margin%
8.99
9.35
9.83
9.92
7.75
10.60
7.79
8.75
9.54
6.81
4.47
8.75
9.17
33
4.89
Net margin%
4.23
5.98
4.32
1.56
3.97
3.31
0.66
3.31
6.00
4.66
29.24
3.31
4.10
86
16.95
P/E ratio (avg)x
21.00
21.16
25.13
25.02
29.08
29.65
31.81
32.62
35.94
38.70
17.63
32.62
29.36
13
36.06
EV/EBITx
14.74
16.77
18.31
20.11
24.04
28.74
29.95
35.33
39.70
46.18
25.94
35.33
26.39
78
22.98
FCF yield (avg)%
30.36
29.52
30.44
29.55
28.83
27.33
28.81
30.06
31.15
29.50
2.78
29.50
29.53
61
2.96
FCF margin%
17.07
15.07
12.99
15.53
15.68
16.59
16.74
15.84
13.28
15.57
12.39
15.84
15.62
35
0.439
FCF / Net incomex
1.602
1.759
1.885
2.221
2.662
3.151
3.575
3.607
4.344
4.729
0.521
3.607
2.906
65
25.43
ROIC%
22.56
20.17
22.07
23.26
24.24
24.92
24.72
23.30
21.54
19.09
23.86
23.30
22.91
26
5.16
Return on equity%
7.32
6.53
8.95
11.29
9.85
11.38
13.52
12.57
13.90
12.12
12.11
12.57
11.33
60
11.45
Return on assets%
7.81
10.17
7.85
8.23
5.59
4.82
4.09
3.16
3.76
6.16
2.17
4.09
5.87
60
1.93
EPS₹
0.40
0.35
0.33
0.36
0.39
0.40
0.42
0.40
0.39
0.39
1.97
(0.11%)
(1.03%)
—
18.35
EPS growth%
12.16
12.87
14.75
12.79
10.06
10.10
11.70
9.05
7.67
10.09
19.83
10.09
10.90
40
0.33
Bookvalue per sh₹
1.26
1.13
1.21
1.28
1.29
1.37
1.22
1.07
1.00
0.86
0.86
(7.80%)
(4.15%)
—
0.98
FCF per share₹
2.45
2.32
2.49
2.85
3.01
3.04
2.87
3.34
3.44
3.82
0.63
4.89%
5.16%
—
0.43
Dividend per sh₹
2.04
2.11
1.98
1.92
1.84
1.84
1.97
2.19
2.19
2.33
1.24
4.80%
1.68%
—
16.51
Div yield (avg)%
27.85
25.76
23.22
21.24
19.24
16.40
14.94
13.94
14.14
13.94
10.43
14.14
17.82
40
16.79
Payout ratio%
0.40
0.40
1.72
3.36
1.01
0.40
0.40
0.40
3.23
1.33
6.46
0.40
0.70
30
14.72
Shares (diluted)M
20.03
21.29
24.70
24.40
27.54
31.16
30.77
35.03
35.76
34.17
15.50
4.41%
6.25%
60
6.84
Buyback yield%
16.24
18.68
16.01
17.98
15.39
14.67
12.57
15.49
14.38
17.26
28.02
14.67
15.75
47
0.546
D/E ratiox
0.220
0.227
0.195
0.211
0.191
0.177
0.155
0.149
0.162
0.141
0.253
0.155
0.184
20
55.95
Enterprise value₹M
32.43
33.06
31.34
29.95
30.42
33.10
37.45
42.59
46.78
47.37
55.21
9.26%
5.32%
17
21.38
LT debt₹M
51.24
45.94
46.67
43.77
46.80
47.64
46.31
44.50
46.75
46.80
22.16
—
(1.96%)
85
Revenue
₹74.49M
1.95%
1.00×
Cost of revenue
₹41.43M
2.03%
1.01×
Operating expenses
₹14.81M
1.54%
0.96×
Property and equipment
19.90%
Goodwill & intangibles
15.21%
Spread over hurdle
28.69%