9.584
Revenue₹M
54.52
57.86
59.17
62.67
64.98
68.45
71.73
74.55
77.32
80.48
10.01
4.37%
4.24%
65
14.41
Revenue growth%
0.40
2.46
2.06
3.85
2.15
4.07
5.49
8.22
5.27
5.16
5.16
5.27
3.96
30
23.74
Gross margin%
18.51
21.14
20.31
18.12
16.40
13.71
14.66
16.92
16.48
16.03
16.40
16.03
16.70
67
8.72
Operating margin%
6.87
6.88
6.65
8.94
8.52
11.33
11.99
12.93
12.62
11.96
9.71
11.99
10.14
73
15.06
Net margin%
12.84
15.45
17.86
17.62
20.56
18.70
17.07
19.97
21.88
24.19
13.44
19.97
18.28
80
14.32
P/E ratio (avg)x
31.32
31.35
29.71
26.86
24.07
24.90
24.23
26.53
27.81
27.53
35.56
26.53
27.19
70
37.61
EV/EBITx
13.85
12.16
10.78
11.03
11.79
11.83
10.27
9.271
7.967
7.836
20.30
9.271
10.90
21
8.91
FCF yield (avg)%
14.77
14.93
17.76
17.10
14.75
14.49
12.06
10.00
11.37
9.34
18.77
11.37
14.62
58
25.25
FCF margin%
3.08
1.23
2.13
4.33
5.35
8.24
5.51
3.75
5.54
6.96
3.54
5.54
4.84
85
0.404
FCF / Net incomex
0.545
0.606
0.667
0.726
0.759
0.673
0.730
0.808
0.743
0.784
1.750
0.743
0.728
89
8.63
ROIC%
11.96
11.09
8.34
5.91
7.26
10.20
9.09
10.22
12.26
14.73
11.78
10.22
10.21
28
16.34
Return on equity%
8.15
6.96
6.09
3.59
4.39
4.19
6.10
5.67
4.51
4.21
14.10
4.51
5.09
94
15.57
Return on assets%
6.90
5.55
5.54
7.90
6.42
7.65
6.60
8.95
8.75
11.17
13.92
8.75
7.28
48
0.49
EPS₹
2.63
3.12
3.39
3.93
4.66
4.88
5.42
5.48
5.48
5.63
0.52
3.85%
9.86%
—
9.59
EPS growth%
5.26
5.49
4.34
1.88
2.52
3.55
6.28
5.63
4.30
5.78
4.03
5.63
4.80
43
1.12
Bookvalue per sh₹
1.69
1.75
1.99
2.26
2.22
2.39
2.87
3.09
3.19
3.57
1.03
10.00%
8.43%
—
0.99
FCF per share₹
0.29
0.34
0.39
0.38
0.44
0.50
0.50
0.57
0.55
0.58
1.12
5.49%
8.31%
—
0.45
Dividend per sh₹
0.15
0.16
0.16
0.14
0.15
0.16
0.17
0.15
0.15
0.15
1.38
(0.41%)
(0.70%)
—
19.91
Div yield (avg)%
34.66
33.11
30.66
29.59
29.65
32.45
32.58
33.11
32.41
30.75
3.35
32.45
32.43
68
25.98
Payout ratio%
21.13
22.57
25.16
23.48
24.00
25.23
25.51
26.39
23.94
21.70
2.56
25.23
23.97
85
19.52
Shares (diluted)M
20.72
20.60
19.55
17.59
18.32
16.61
18.19
18.52
19.16
19.77
19.26
1.54%
(0.12%)
93
6.77
Buyback yield%
26.84
24.96
27.15
26.23
25.92
24.07
23.38
25.39
24.53
21.64
7.46
24.07
25.17
46
0.293
D/E ratiox
1.175
1.257
1.379
1.364
1.552
1.715
1.582
1.666
1.546
1.526
0.728
1.582
1.536
40
15.31
Enterprise value₹M
41.69
42.18
38.82
42.06
45.14
49.02
43.47
40.95
44.18
44.25
69.30
(0.40%)
0.43%
5
35.63
LT debt₹M
32.57
32.76
37.21
36.84
36.93
43.02
48.04
51.98
59.43
58.20
36.76
9.52%
6.09%
70
Revenue
₹80.48M
4.24%
1.00×
Cost of revenue
₹56.34M
4.24%
1.00×
Operating expenses
₹16.48M
3.98%
0.98×
Property and equipment
17.96%
Goodwill & intangibles
17.59%
Spread over hurdle
(5.01%)