40.07
Revenue₹M
63.60
68.42
73.52
79.31
86.12
90.44
97.29
105.3
113.3
43.01
48.61
7.39%
7.04%
7
2.92
Revenue growth%
8.88
10.22
12.40
11.65
9.14
8.66
8.63
7.41
7.81
27.80
28.35
8.63
8.77
79
28.06
Gross margin%
2.37
1.42
0.40
0.40
0.67
0.40
0.69
2.46
3.02
23.61
5.05
0.69
1.06
58
7.44
Operating margin%
13.90
12.39
14.97
16.45
17.27
17.17
16.26
15.20
17.94
14.36
8.11
17.17
15.73
87
20.93
Net margin%
16.87
17.93
15.87
13.20
11.21
11.27
13.20
11.52
9.55
24.10
20.68
11.27
13.20
64
30.49
P/E ratio (avg)x
29.07
29.05
30.23
28.38
27.59
26.55
25.22
22.23
23.23
10.43
37.08
25.22
27.98
41
37.00
EV/EBITx
50.82
50.16
59.35
59.55
60.27
65.01
75.73
89.26
96.70
26.40
31.35
75.73
59.91
21
16.93
FCF yield (avg)%
25.23
22.78
24.66
23.03
23.72
25.83
23.28
25.34
22.44
11.06
24.19
23.72
24.19
63
15.48
FCF margin%
3.13
1.11
0.40
1.05
1.35
3.00
4.52
1.94
4.20
25.91
24.21
3.00
1.65
69
1.091
FCF / Net incomex
1.039
0.933
0.986
0.965
0.966
0.929
0.851
0.833
0.887
0.866
0.508
0.887
0.949
53
17.22
ROIC%
19.04
18.69
17.20
18.62
21.35
19.76
19.92
20.87
21.29
9.22
23.84
20.87
19.84
7
20.44
Return on equity%
25.19
27.00
24.02
24.97
22.67
20.87
20.18
22.06
21.04
17.58
10.39
21.04
23.35
71
3.42
Return on assets%
27.50
28.03
30.02
28.15
26.57
27.00
26.83
29.63
28.29
20.60
24.18
27.00
28.09
65
0.02
EPS₹
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.02
(1.94%)
(3.04%)
—
27.70
EPS growth%
27.66
25.11
23.10
23.64
22.86
23.98
24.64
25.56
26.44
15.79
26.14
24.64
24.88
73
0.01
Bookvalue per sh₹
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.57%
2.97%
—
0.01
FCF per share₹
—
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
9.00%
5.07%
—
0.01
Dividend per sh₹
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
—
6.02%
5.81%
—
20.63
Div yield (avg)%
28.69
29.96
28.22
27.48
25.81
24.96
27.41
26.09
24.27
5.21
26.02
25.81
27.45
8
20.85
Payout ratio%
14.83
13.73
12.94
15.56
17.71
19.80
20.02
21.91
21.80
14.71
15.36
20.02
16.75
66
5.374
Shares (diluted)B
9.886
10.19
11.30
12.62
14.24
13.80
12.90
13.35
14.14
5.201
5.364
2.29%
6.40%
46
9.76
Buyback yield%
19.53
19.80
17.84
18.57
20.23
20.80
20.61
19.90
22.43
18.58
17.47
20.61
19.85
87
0.702
D/E ratiox
1.917
1.830
1.918
2.011
2.070
2.194
2.075
2.006
2.072
1.489
0.783
2.072
2.009
58
123.1
Enterprise value₹M
19.07
20.91
22.05
22.07
25.44
30.62
30.62
33.05
33.32
51.18
82.89
8.59%
6.82%
26
50.50
LT debt₹M
178.7
192.5
189.6
205.3
230.5
250.0
292.0
315.4
380.1
18.17
33.68
13.11%
9.01%
31
Revenue
₹113.3M
7.04%
1.00×
Cost of revenue
₹75.46M
6.70%
0.97×
Operating expenses
₹19.78M
8.23%
1.12×
Goodwill & intangibles
20.23%
Spread over hurdle
(7.26%)