87.69
Revenue₹M
103.6
104.7
105.6
110.9
113.0
116.7
118.9
121.9
123.5
124.2
93.36
1.91%
2.00%
55
3.12
Revenue growth%
20.75
19.17
19.17
19.78
18.84
20.88
22.70
23.26
22.22
22.32
24.30
22.32
20.81
72
14.68
Gross margin%
3.36
1.55
3.72
1.55
3.45
3.69
3.47
3.27
2.93
1.81
11.93
3.27
3.32
78
7.07
Operating margin%
12.88
10.70
13.05
13.16
13.87
11.52
9.71
8.91
7.79
7.16
14.99
8.91
11.11
48
9.79
Net margin%
29.69
32.47
33.88
36.61
38.51
40.98
39.59
37.44
37.67
37.73
20.36
37.73
37.55
75
18.48
P/E ratio (avg)x
20.30
19.11
19.07
20.23
21.40
20.56
18.80
16.28
14.01
12.83
31.28
16.28
19.09
32
32.07
EV/EBITx
20.89
22.77
24.71
26.86
24.32
27.08
29.19
30.98
28.27
31.44
22.80
29.19
26.97
42
4.07
FCF yield (avg)%
10.69
11.57
12.28
13.50
10.92
13.55
11.33
9.83
8.88
7.75
8.63
9.83
11.13
69
6.95
FCF margin%
23.94
21.50
22.81
23.02
22.98
20.45
19.81
19.74
19.50
16.96
19.91
19.74
20.97
86
1.657
FCF / Net incomex
1.263
1.249
1.485
1.440
1.526
1.742
2.090
2.483
2.710
3.175
1.396
2.483
1.634
38
9.67
ROIC%
22.01
23.24
25.09
26.26
28.20
26.80
26.98
25.57
27.45
28.24
11.03
26.98
26.53
28
18.73
Return on equity%
13.36
14.69
14.18
12.58
15.08
16.64
13.90
16.42
16.74
14.60
25.36
16.42
14.65
70
4.34
Return on assets%
11.03
12.92
11.92
9.23
6.71
5.23
5.09
2.91
1.68
3.02
18.68
3.02
5.97
88
0.43
EPS₹
0.55
0.64
0.63
0.64
0.76
0.85
0.95
1.10
1.21
1.45
0.44
13.73%
10.33%
—
18.95
EPS growth%
2.79
4.50
3.72
5.82
8.17
7.54
7.89
6.99
9.34
11.11
22.94
7.89
7.26
50
0.67
Bookvalue per sh₹
0.46
0.44
0.48
0.52
0.55
0.59
0.63
0.66
0.63
0.67
0.26
3.93%
2.63%
—
0.34
FCF per share₹
0.65
0.62
0.65
0.66
0.70
0.73
0.78
0.70
0.77
0.70
0.27
0.10%
(0.48%)
—
0.50
Dividend per sh₹
0.83
0.90
1.00
1.03
1.10
1.04
1.08
1.16
1.19
1.21
0.16
1.78%
4.40%
—
7.65
Div yield (avg)%
9.55
8.97
9.82
7.68
5.55
7.16
7.53
7.72
6.36
6.25
13.77
7.16
7.60
53
5.42
Payout ratio%
25.88
24.42
24.19
25.52
26.80
28.51
26.26
25.72
24.32
24.65
2.96
25.72
25.62
32
95.79
Shares (diluted)M
78.03
70.76
74.75
79.01
84.26
83.59
82.59
78.31
72.84
81.15
98.15
(0.75%)
(0.44%)
35
23.51
Buyback yield%
25.06
26.67
25.10
24.26
24.42
22.65
22.62
24.12
23.41
20.89
4.29
22.65
24.19
47
1.574
D/E ratiox
0.525
0.524
0.525
0.589
0.630
0.644
0.718
0.776
0.775
0.775
0.262
0.775
0.637
61
113.3
Enterprise value₹M
170.7
171.2
201.8
198.0
200.8
198.2
192.9
191.1
202.6
233.0
35.06
3.01%
4.74%
90
96.54
LT debt₹M
103.3
100.2
101.2
111.7
114.3
114.5
127.4
142.2
137.4
138.6
108.5
3.93%
2.99%
63
Revenue
₹124.2M
2.00%
1.00×
Cost of revenue
₹86.96M
2.00%
1.00×
Operating expenses
₹26.28M
2.43%
1.04×
Property and equipment
19.83%
Spread over hurdle
(8.22%)