84.23
Revenue₹M
110.4
109.6
112.2
113.3
116.3
118.0
120.7
121.2
123.8
123.1
87.74
1.13%
1.04%
91
27.26
Revenue growth%
13.59
10.89
11.66
9.02
7.35
9.53
8.11
9.42
8.41
7.23
24.54
8.41
9.22
41
20.84
Gross margin%
16.86
15.38
16.86
19.01
21.23
19.14
17.01
16.70
19.06
20.21
7.22
19.06
18.01
93
20.35
Operating margin%
16.59
16.19
17.95
15.85
17.66
18.62
20.53
18.00
20.82
20.52
13.13
20.52
17.97
29
3.00
Net margin%
32.97
32.91
33.03
30.62
33.27
34.65
32.22
32.65
35.38
37.23
4.42
34.65
33.00
77
33.29
P/E ratio (avg)x
41.66
40.94
39.14
35.70
34.20
35.31
32.40
36.71
34.11
31.39
18.21
34.11
35.50
10
33.52
EV/EBITx
37.04
35.40
38.46
35.66
35.42
34.55
37.12
43.17
42.42
44.03
32.04
42.42
37.08
44
16.06
FCF yield (avg)%
8.18
10.93
7.97
6.65
5.07
4.41
6.35
9.31
12.22
13.32
6.14
9.31
8.07
94
13.22
FCF margin%
19.75
16.77
15.03
15.18
17.10
16.50
14.68
16.94
16.02
14.05
12.01
16.02
16.26
27
0.114
FCF / Net incomex
0.646
0.685
0.653
0.731
0.826
0.833
0.937
1.016
1.031
0.947
1.619
0.947
0.830
77
17.95
ROIC%
16.68
19.01
19.94
17.90
20.46
19.54
22.27
20.65
19.92
21.42
7.68
20.65
19.93
76
2.00
Return on equity%
25.18
27.59
30.06
29.88
28.80
28.34
27.62
25.70
27.02
25.61
16.21
27.02
27.60
48
15.31
Return on assets%
31.35
31.93
32.16
30.80
30.76
29.88
31.03
33.35
30.73
28.60
24.93
30.73
30.92
45
0.04
EPS₹
0.08
0.08
0.08
0.09
0.08
0.08
0.08
0.09
0.08
0.09
0.04
1.84%
1.91%
—
25.55
EPS growth%
4.50
2.48
0.40
3.03
2.87
2.74
2.14
4.94
2.72
3.91
21.71
2.74
2.81
71
0.08
Bookvalue per sh₹
0.10
0.10
0.10
0.11
0.11
0.12
0.12
0.11
0.11
0.11
0.09
0.83%
2.34%
—
0.08
FCF per share₹
0.10
0.11
0.11
0.11
0.12
0.14
0.14
0.15
0.17
0.17
0.10
6.87%
6.31%
—
0.15
Dividend per sh₹
0.07
0.07
0.07
0.07
0.07
0.08
0.09
0.10
0.11
0.13
0.06
11.25%
7.29%
—
23.91
Div yield (avg)%
18.81
20.35
23.27
22.42
20.15
18.20
19.93
17.52
19.35
17.14
28.74
18.20
19.64
49
19.91
Payout ratio%
1.80
1.00
0.40
3.03
5.49
4.42
2.69
2.74
3.20
0.61
22.86
2.74
2.72
14
318.8
Shares (diluted)M
336.5
371.3
401.2
397.4
402.5
433.8
405.3
428.7
471.1
422.9
334.0
0.99%
2.47%
75
23.12
Buyback yield%
5.86
7.42
6.65
4.03
5.50
4.42
5.29
8.05
8.49
9.14
14.81
8.05
6.25
44
0.345
D/E ratiox
0.615
0.675
0.765
0.839
0.916
1.011
1.207
1.266
1.498
1.521
0.909
1.266
0.963
44
82.44
Enterprise value₹M
25.56
27.30
24.78
26.55
28.12
25.37
27.10
23.86
21.89
22.05
88.64
(4.75%)
(2.05%)
88
41.62
LT debt₹M
12.18
14.38
17.47
17.85
20.59
23.15
22.76
24.87
28.56
32.05
39.83
9.25%
11.40%
87
Revenue
₹123.1M
1.04%
1.00×
Cost of revenue
₹69.87M
1.04%
1.00×
Operating expenses
₹15.44M
0.18%
0.92×
Property and equipment
16.72%
Spread over hurdle
59.88%