106.5
Revenue₹M
124.8
129.9
132.7
139.5
143.1
152.5
162.7
170.3
173.3
179.8
118.5
4.67%
4.29%
62
29.53
Revenue growth%
32.36
32.25
29.72
30.22
29.32
31.98
30.78
28.67
27.55
26.61
13.02
28.67
29.97
49
12.14
Gross margin%
12.50
9.56
6.79
8.81
7.78
8.86
9.74
12.52
13.37
12.08
18.92
12.08
9.65
93
22.68
Operating margin%
28.25
26.39
24.02
22.92
23.44
23.08
25.81
26.36
28.60
27.42
24.63
26.36
26.08
6
6.32
Net margin%
4.68
2.61
0.40
0.40
3.29
2.65
3.55
3.74
1.47
0.40
23.94
2.65
2.63
77
33.69
P/E ratio (avg)x
37.85
38.74
40.40
38.57
44.99
50.72
56.34
55.49
63.63
72.67
29.12
56.34
47.85
60
15.84
EV/EBITx
25.21
23.74
22.94
23.82
24.08
26.46
23.69
23.65
25.53
23.60
11.13
23.69
23.78
67
3.44
FCF yield (avg)%
5.21
2.64
1.91
0.40
2.47
2.34
3.80
5.95
6.15
4.91
25.69
4.91
3.22
31
11.62
FCF margin%
26.42
29.08
28.73
29.43
32.43
34.01
35.38
37.61
39.98
39.61
8.96
37.61
33.22
93
1.143
FCF / Net incomex
1.010
0.979
0.976
1.062
1.107
1.221
1.295
1.546
1.741
1.894
0.323
1.546
1.164
43
4.54
ROIC%
11.13
10.88
11.15
8.56
9.15
7.09
6.01
7.54
8.79
9.60
25.25
7.54
8.97
32
23.32
Return on equity%
20.90
21.45
23.04
20.78
20.83
19.33
20.98
19.61
20.10
22.75
18.24
20.10
20.87
6
6.41
Return on assets%
8.10
10.79
9.69
8.92
9.03
9.28
8.43
9.02
6.04
4.24
3.98
8.43
8.97
45
1.71
EPS₹
0.58
0.52
0.53
0.52
0.50
0.44
0.43
0.46
0.42
0.43
1.89
(3.18%)
(3.60%)
—
13.54
EPS growth%
17.38
15.19
15.33
16.36
13.57
10.89
11.47
10.80
8.23
9.24
24.94
10.80
12.52
80
0.80
Bookvalue per sh₹
1.32
1.44
1.46
1.31
1.34
1.44
1.33
1.29
1.21
1.30
0.67
(0.62%)
(1.09%)
—
0.56
FCF per share₹
2.36
2.24
2.25
2.35
2.18
2.17
2.23
2.32
2.15
2.30
2.83
1.08%
0.84%
—
1.61
Dividend per sh₹
1.65
1.56
1.70
1.63
1.77
1.93
1.75
1.55
1.71
1.55
2.57
(2.68%)
(0.91%)
—
18.34
Div yield (avg)%
12.11
10.34
11.86
11.34
13.27
15.53
15.92
16.12
15.54
12.78
29.78
15.54
13.02
14
18.39
Payout ratio%
14.64
15.09
12.94
13.06
10.48
12.35
14.34
13.76
12.86
10.18
21.58
12.86
13.00
36
20.01
Shares (diluted)M
28.32
27.60
28.61
27.41
29.43
30.11
33.48
36.64
35.71
36.18
19.44
4.22%
3.79%
34
8.19
Buyback yield%
11.24
13.23
14.16
14.00
15.72
14.37
14.71
15.64
12.68
11.40
7.53
14.37
14.08
52
1.190
D/E ratiox
1.571
1.673
1.483
1.542
1.663
1.509
1.393
1.239
1.253
1.127
0.871
1.253
1.496
60
124.3
Enterprise value₹M
69.02
63.88
71.32
80.30
76.50
71.76
69.39
63.97
66.41
64.24
114.8
(3.43%)
(1.17%)
76
29.42
LT debt₹M
110.8
113.9
113.0
116.1
113.6
103.0
103.9
90.80
98.84
97.09
83.02
(3.10%)
(2.17%)
21
Revenue
₹179.8M
4.29%
1.00×
Cost of revenue
₹117.1M
4.24%
1.00×
Operating expenses
₹27.29M
4.46%
1.02×
Goodwill & intangibles
17.52%
Property and equipment
16.79%
Spread over hurdle
(4.59%)