55.47
Revenue₹M
57.30
63.35
70.25
77.70
84.14
93.31
102.1
109.7
118.1
125.4
59.95
8.30%
9.08%
24
10.52
Revenue growth%
16.15
16.25
16.16
14.14
14.99
15.18
15.32
12.41
14.14
12.85
6.75
14.14
15.09
70
9.99
Gross margin%
7.53
4.57
4.15
3.61
3.30
1.78
4.21
5.08
6.42
6.99
29.19
5.08
4.39
19
29.51
Operating margin%
9.44
11.01
11.34
12.31
13.42
12.18
9.30
6.60
6.46
8.90
9.23
8.90
10.22
20
14.64
Net margin%
1.60
1.99
0.40
0.40
0.90
0.40
0.66
2.85
1.65
0.40
18.79
0.66
0.78
25
23.76
P/E ratio (avg)x
7.692
7.385
7.418
7.406
6.692
7.073
7.110
7.549
8.488
9.438
13.70
7.549
7.412
8
18.53
EV/EBITx
34.23
37.44
41.54
37.55
41.77
46.97
42.14
38.90
37.69
34.39
15.74
38.90
38.29
87
4.74
FCF yield (avg)%
20.78
21.96
21.12
18.76
16.27
14.63
16.66
14.77
15.54
16.03
17.80
15.54
16.46
48
16.55
FCF margin%
14.29
14.39
15.77
16.21
17.53
20.22
19.09
20.89
21.20
23.79
27.17
20.89
18.31
7
1.432
FCF / Net incomex
1.051
0.923
0.966
1.062
0.987
0.941
1.019
0.963
0.904
0.862
0.847
0.941
0.965
66
26.87
ROIC%
10.23
12.92
13.47
11.94
14.36
16.73
14.50
12.97
12.10
11.44
25.19
12.97
12.95
35
6.84
Return on equity%
13.67
10.70
7.90
7.33
6.50
8.23
8.45
8.56
9.59
8.77
21.46
8.56
8.51
15
6.96
Return on assets%
8.73
11.47
13.42
11.43
11.86
12.35
15.06
14.67
14.99
17.21
18.02
14.99
12.88
74
1.92
EPS₹
1.31
1.35
1.47
1.47
1.52
1.29
1.13
1.02
0.94
0.96
2.00
(8.82%)
(3.35%)
—
9.99
EPS growth%
20.02
20.71
22.00
23.73
22.30
22.91
24.91
24.43
26.74
24.64
25.13
24.64
23.32
44
1.46
Bookvalue per sh₹
3.98
3.65
3.72
3.70
4.19
3.97
4.30
4.61
4.88
5.05
0.84
3.78%
3.24%
—
2.07
FCF per share₹
2.72
2.60
2.62
2.44
2.16
2.11
2.26
1.95
2.10
1.98
1.04
(1.74%)
(3.19%)
—
1.96
Dividend per sh₹
3.49
3.31
2.89
2.66
2.58
2.50
2.68
2.73
2.65
2.65
0.54
0.55%
(2.67%)
—
12.74
Div yield (avg)%
28.29
25.98
26.97
29.54
31.25
32.19
32.21
34.47
33.45
34.72
15.00
33.45
31.72
44
13.50
Payout ratio%
25.99
27.59
28.84
26.40
28.29
26.43
27.68
30.11
27.90
25.98
27.05
27.68
27.64
61
19.83
Shares (diluted)M
29.40
31.60
35.04
37.94
33.76
30.41
33.97
36.26
33.10
30.80
19.95
(1.82%)
0.60%
56
25.41
Buyback yield%
27.86
30.14
32.00
32.06
31.22
30.05
30.88
33.10
31.78
31.59
15.50
31.59
31.41
70
1.176
D/E ratiox
1.191
1.196
1.300
1.459
1.499
1.622
1.619
1.689
1.637
1.530
0.276
1.622
1.514
72
141.6
Enterprise value₹M
230.0
247.0
262.2
293.7
310.2
370.7
411.6
431.5
479.5
476.3
107.3
8.96%
9.18%
28
46.09
LT debt₹M
43.84
42.44
48.30
56.48
64.33
60.94
58.66
67.32
74.58
71.96
49.23
2.27%
5.42%
89
Revenue
₹125.4M
9.08%
1.00×
Cost of revenue
₹70.98M
9.25%
1.02×
Operating expenses
₹14.67M
9.33%
1.02×
Goodwill & intangibles
21.87%
Property and equipment
17.35%
Spread over hurdle
28.06%