54.64
Revenue₹M
68.23
70.48
71.10
74.60
75.74
77.04
78.02
80.52
84.55
86.90
59.65
2.78%
2.82%
56
3.28
Revenue growth%
1.83
0.40
0.40
2.13
2.67
2.29
4.06
2.82
1.13
1.11
24.47
2.29
1.98
19
3.37
Gross margin%
14.31
13.85
13.77
12.01
10.84
8.79
8.82
8.45
6.59
4.01
3.55
8.45
9.83
48
12.29
Operating margin%
2.15
0.40
3.19
0.78
0.40
0.40
0.40
0.40
2.59
2.74
28.60
0.40
0.59
48
28.33
Net margin%
17.09
18.64
19.98
21.73
23.32
23.04
24.89
23.42
23.17
24.51
15.47
23.42
23.11
21
17.09
P/E ratio (avg)x
9.836
10.06
10.74
12.71
14.93
15.97
18.36
17.78
18.01
21.19
20.16
18.01
15.45
77
30.52
EV/EBITx
26.36
31.40
32.75
36.85
37.61
44.23
43.71
42.56
49.53
51.13
35.77
44.23
40.08
43
23.94
FCF yield (avg)%
30.45
29.68
29.34
30.30
29.90
32.68
35.64
37.41
40.23
38.48
6.57
37.41
31.57
21
5.19
FCF margin%
5.38
8.06
6.32
8.64
7.22
4.59
7.11
9.61
8.54
7.39
10.87
7.39
7.31
47
1.354
FCF / Net incomex
0.758
0.741
0.705
0.757
0.727
0.821
0.869
0.826
0.844
0.827
0.611
0.827
0.789
43
2.90
ROIC%
22.14
23.83
25.93
27.72
27.87
28.68
31.18
30.01
29.52
31.63
26.45
30.01
28.27
84
18.89
Return on equity%
21.02
21.95
19.62
20.66
23.09
21.70
21.42
19.47
17.02
15.32
26.54
19.47
20.84
82
24.72
Return on assets%
0.51
1.36
0.40
2.06
2.41
1.69
3.45
2.99
3.90
3.57
4.35
3.45
2.24
43
0.11
EPS₹
0.25
0.28
0.28
0.28
0.30
0.31
0.30
0.29
0.26
0.23
0.11
(5.09%)
(2.00%)
—
5.53
EPS growth%
26.21
26.85
25.37
23.34
25.24
24.37
24.17
22.63
21.85
24.29
19.84
24.17
24.33
66
0.07
Bookvalue per sh₹
0.11
0.12
0.13
0.12
0.11
0.13
0.13
0.12
0.12
0.12
0.12
0.31%
(0.31%)
—
0.17
FCF per share₹
0.22
0.22
0.20
0.21
0.19
0.17
0.18
0.18
0.16
0.15
0.20
(5.59%)
(2.97%)
—
0.08
Dividend per sh₹
0.39
0.46
0.54
0.64
0.65
0.64
0.64
0.75
0.82
0.99
0.11
8.90%
11.85%
—
25.19
Div yield (avg)%
16.75
17.24
14.97
12.99
12.50
14.48
15.29
13.21
10.37
9.48
28.79
13.21
13.84
76
9.74
Payout ratio%
13.37
11.32
8.89
10.72
9.62
11.84
10.67
13.63
14.92
14.20
24.31
13.63
11.58
81
120.0
Shares (diluted)M
198.1
224.0
262.5
256.6
255.8
288.9
284.4
324.0
322.5
380.3
119.1
8.26%
8.60%
52
15.89
Buyback yield%
24.91
27.42
25.36
26.41
27.43
28.02
28.02
29.80
31.38
33.18
10.89
29.80
27.73
43
0.165
D/E ratiox
0.445
0.444
0.439
0.477
0.537
0.524
0.565
0.644
0.693
0.766
0.473
0.644
0.530
22
56.02
Enterprise value₹M
58.42
60.85
70.01
72.00
85.24
85.81
88.31
89.06
100.1
105.4
3.871
4.34%
6.83%
30
34.61
LT debt₹M
40.67
45.16
54.50
54.53
65.71
65.93
69.68
71.05
71.35
76.97
66.84
3.21%
6.75%
79
Revenue
₹86.90M
2.82%
1.00×
Cost of revenue
₹60.83M
2.82%
1.00×
Operating expenses
₹17.24M
2.93%
1.01×
Property and equipment
17.34%
Spread over hurdle
22.96%