10.26
Revenue₹M
44.50
45.97
47.36
48.91
50.54
50.78
52.25
53.64
53.42
53.97
10.88
1.32%
2.30%
35
22.75
Revenue growth%
20.18
21.15
22.91
23.92
25.76
23.88
24.20
23.03
20.77
19.47
10.07
23.03
22.97
84
24.25
Gross margin%
11.52
13.31
15.10
16.14
13.67
10.90
10.75
11.05
8.53
8.56
20.15
10.75
11.28
73
7.45
Operating margin%
12.03
13.53
16.06
13.42
12.14
10.93
10.95
9.75
9.41
11.96
18.87
10.93
11.99
23
22.51
Net margin%
6.86
9.55
7.67
6.50
4.24
1.31
1.14
3.76
3.03
0.56
28.12
1.31
4.00
57
17.70
P/E ratio (avg)x
40.04
43.06
42.73
41.71
40.87
38.35
43.80
42.14
47.92
51.06
26.77
43.80
42.44
75
16.22
EV/EBITx
24.10
24.09
27.26
25.34
24.71
27.95
27.20
26.85
26.09
24.43
14.76
26.85
25.72
76
25.60
FCF yield (avg)%
3.82
3.00
4.82
4.75
5.39
7.77
10.21
8.17
7.67
9.84
2.30
8.17
6.53
74
18.13
FCF margin%
15.59
15.55
17.18
19.89
21.83
19.40
19.08
20.54
23.18
21.06
7.45
20.54
19.64
39
0.612
FCF / Net incomex
0.576
0.575
0.577
0.595
0.640
0.710
0.682
0.664
0.675
0.650
0.339
0.675
0.645
51
14.73
ROIC%
25.50
22.73
20.75
23.27
26.17
26.68
25.35
24.37
22.16
24.04
28.25
24.37
24.20
17
6.93
Return on equity%
17.95
15.76
14.92
14.86
17.51
20.28
21.80
21.72
24.44
22.94
12.42
21.80
19.11
22
14.42
Return on assets%
9.57
9.21
10.22
7.75
8.52
9.33
9.13
6.85
4.80
6.13
7.63
6.85
8.82
31
3.42
EPS₹
4.28
4.28
4.19
4.28
4.31
4.08
3.94
3.54
3.07
3.07
3.79
(6.59%)
(2.52%)
—
22.46
EPS growth%
3.43
5.93
5.06
2.73
2.25
0.40
0.40
1.48
0.79
0.40
29.69
0.40
1.87
37
1.28
Bookvalue per sh₹
3.19
2.72
2.66
2.30
2.48
2.63
2.54
2.24
2.28
2.47
0.97
(0.13%)
(2.48%)
—
4.17
FCF per share₹
2.15
2.05
1.93
1.92
1.86
1.95
2.09
2.00
2.13
2.30
0.72
4.29%
1.46%
—
4.48
Dividend per sh₹
3.63
3.64
4.11
4.25
4.05
4.42
4.58
4.25
4.68
4.35
1.46
1.45%
1.81%
—
17.47
Div yield (avg)%
11.61
13.50
15.78
17.06
19.27
20.19
20.18
19.90
22.41
20.64
4.35
20.19
19.59
95
9.89
Payout ratio%
3.87
3.60
0.87
1.86
0.40
2.51
2.07
2.86
4.68
6.21
7.96
2.86
2.68
29
12.40
Shares (diluted)M
17.61
21.39
21.31
22.40
22.95
23.25
27.53
29.35
34.91
35.57
12.29
9.16%
7.86%
81
13.71
Buyback yield%
2.94
2.79
2.11
2.35
0.40
1.45
1.62
4.25
5.98
6.81
20.95
4.25
2.57
80
0.304
D/E ratiox
0.329
0.315
0.306
0.311
0.310
0.338
0.387
0.360
0.349
0.361
0.942
0.360
0.334
75
24.25
Enterprise value₹M
22.54
21.68
23.48
26.61
30.29
29.83
31.43
35.02
35.25
35.10
60.00
2.99%
5.68%
8
75.23
LT debt₹M
17.78
18.47
20.96
22.69
25.31
28.57
28.58
30.42
31.94
35.49
24.78
7.00%
7.00%
9
Revenue
₹53.97M
2.30%
1.00×
Cost of revenue
₹33.97M
2.45%
1.01×
Operating expenses
₹12.91M
1.77%
0.95×
Property and equipment
16.03%
Spread over hurdle
12.27%