86.65
Revenue₹M
59.47
62.09
66.79
69.82
73.34
78.19
82.58
87.63
92.03
96.63
88.73
5.67%
5.31%
67
28.64
Revenue growth%
4.32
2.82
0.96
3.52
0.63
2.55
1.07
0.40
0.40
0.40
22.93
0.40
1.02
78
24.31
Gross margin%
32.51
29.78
27.23
26.36
27.83
28.91
28.53
29.74
31.58
33.42
22.68
29.74
29.32
27
13.31
Operating margin%
0.40
2.06
0.40
0.40
1.80
1.23
0.65
3.27
3.82
4.94
15.23
3.27
1.52
46
5.23
Net margin%
3.77
4.78
6.27
8.41
6.02
8.38
7.13
9.30
6.38
7.90
15.79
7.90
6.75
58
21.55
P/E ratio (avg)x
27.25
31.43
31.03
31.66
32.94
30.77
32.93
31.51
32.49
37.32
29.95
32.49
31.58
61
13.93
EV/EBITx
14.83
14.78
16.54
16.47
17.84
18.37
19.57
22.07
20.76
22.87
6.416
20.76
18.10
75
29.12
FCF yield (avg)%
4.43
3.22
0.74
0.55
0.40
0.40
1.58
0.40
3.23
3.45
22.69
1.58
1.16
43
4.58
FCF margin%
8.60
6.44
7.44
6.74
6.72
5.92
4.83
2.30
4.95
7.36
6.85
4.95
6.58
51
0.667
FCF / Net incomex
0.819
0.802
0.831
0.795
0.831
0.845
0.833
0.934
0.877
0.872
1.314
0.872
0.832
60
14.61
ROIC%
32.17
32.97
31.27
30.47
31.98
34.57
37.13
39.47
38.46
36.40
8.84
37.13
33.77
78
16.54
Return on equity%
1.99
0.94
2.93
4.82
2.65
5.55
6.00
8.17
5.46
6.68
28.38
6.00
5.14
61
7.10
Return on assets%
15.77
15.05
16.10
15.83
16.57
18.86
18.88
18.67
20.00
19.42
13.50
18.88
17.62
59
0.64
EPS₹
0.71
0.77
0.74
0.75
0.76
0.69
0.72
0.72
0.70
0.73
0.69
(0.64%)
(0.18%)
—
14.02
EPS growth%
9.37
10.19
8.61
11.55
13.30
13.04
13.95
10.96
12.98
15.65
12.09
13.04
12.26
19
0.66
Bookvalue per sh₹
0.21
0.22
0.22
0.24
0.22
0.22
0.25
0.25
0.26
0.24
0.51
2.18%
0.99%
—
0.89
FCF per share₹
0.84
0.92
0.98
1.04
0.89
0.89
0.92
0.96
0.97
0.89
0.53
0.07%
0.55%
—
0.29
Dividend per sh₹
0.50
0.53
0.55
0.55
0.54
0.52
0.50
0.50
0.54
0.62
0.44
2.60%
3.05%
—
13.24
Div yield (avg)%
28.17
30.78
27.87
30.77
30.02
28.68
29.23
28.74
27.57
29.63
8.59
28.74
28.99
70
8.71
Payout ratio%
5.98
5.73
2.78
2.53
5.53
3.81
6.78
5.63
4.33
4.22
22.00
4.33
4.93
11
65.89
Shares (diluted)M
60.05
54.33
49.50
44.61
44.70
44.57
41.33
43.61
48.31
47.84
65.32
1.36%
(3.33%)
13
23.14
Buyback yield%
4.73
3.97
3.46
5.96
3.16
5.18
6.75
4.13
4.18
6.64
3.97
5.18
4.45
25
0.322
D/E ratiox
2.929
3.220
3.420
3.682
3.731
3.605
3.491
3.607
4.274
4.864
0.819
3.607
3.606
76
42.47
Enterprise value₹M
59.43
63.39
65.14
69.42
71.82
72.72
82.38
80.10
84.09
100.2
84.76
6.88%
6.09%
26
89.43
LT debt₹M
42.33
41.22
43.55
47.43
52.19
53.46
55.08
52.71
50.16
50.58
61.75
(0.62%)
2.16%
66
Revenue
₹96.63M
5.31%
1.00×
Cost of revenue
₹47.52M
5.15%
0.99×
Operating expenses
₹17.92M
5.42%
1.01×
Property and equipment
19.39%
Cash and investments
19.13%
Spread over hurdle
25.58%