108.9
Revenue₹M
113.7
116.3
117.1
117.2
119.4
124.1
126.3
132.2
134.7
112.7
119.8
2.81%
1.97%
56
3.83
Revenue growth%
27.71
27.03
26.72
24.68
23.02
24.99
25.70
23.72
22.89
13.78
16.82
23.72
25.34
55
15.94
Gross margin%
31.90
30.98
33.45
32.63
33.12
35.85
34.90
35.80
38.39
15.68
14.18
35.80
33.29
5
9.65
Operating margin%
2.76
0.40
1.77
2.08
1.27
0.40
2.86
4.35
1.66
25.04
12.98
1.66
1.74
85
19.24
Net margin%
15.84
14.06
12.25
10.27
10.45
7.48
9.80
9.57
7.30
6.70
15.26
9.57
10.36
70
33.28
P/E ratio (avg)x
27.36
28.52
26.35
24.13
22.02
23.00
22.63
22.76
24.77
19.81
33.58
22.76
24.45
21
10.81
EV/EBITx
22.66
23.57
24.57
25.91
27.33
30.57
33.44
36.10
36.11
29.67
11.95
33.44
26.62
55
22.25
FCF yield (avg)%
18.88
19.71
19.70
18.58
16.74
19.07
18.20
17.07
18.60
17.76
15.78
18.20
18.59
78
5.65
FCF margin%
2.45
3.89
1.97
1.43
2.60
0.46
2.75
5.41
7.08
7.88
10.64
2.75
2.53
88
0.692
FCF / Net incomex
3.040
3.345
3.533
3.780
3.712
3.701
4.349
4.531
5.186
0.966
0.232
4.349
3.707
9
20.53
ROIC%
27.71
29.12
31.91
33.02
31.46
30.69
30.83
29.58
29.46
29.31
8.83
30.69
30.13
43
6.97
Return on equity%
32.23
33.68
33.18
33.33
30.40
29.42
29.19
28.92
28.04
8.94
5.43
29.19
31.32
19
2.39
Return on assets%
25.11
27.73
28.38
26.49
28.55
31.47
29.31
28.22
28.13
23.28
25.55
28.55
28.17
54
0.18
EPS₹
0.17
0.16
0.17
0.16
0.17
0.18
0.17
0.18
0.16
0.20
0.22
(0.46%)
1.47%
—
26.24
EPS growth%
5.66
4.32
1.67
3.78
3.07
3.74
4.13
2.19
4.76
15.71
20.26
3.74
3.95
82
0.09
Bookvalue per sh₹
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.05
0.05
0.10
0.13
(6.23%)
(4.01%)
—
0.04
FCF per share₹
0.05
0.06
0.07
0.08
0.07
0.08
0.09
0.09
0.09
0.19
0.07
2.62%
6.14%
—
0.19
Dividend per sh₹
0.10
0.09
0.09
0.09
0.09
0.09
0.10
0.11
0.09
0.10
0.15
0.58%
0.76%
—
5.44
Div yield (avg)%
12.01
12.33
11.47
13.88
12.74
13.26
10.71
7.90
8.63
2.28
17.08
10.71
11.74
88
17.20
Payout ratio%
23.37
24.84
27.39
29.10
28.85
27.21
25.48
28.10
30.30
13.89
9.38
28.10
27.30
25
0.473
Shares (diluted)B
0.793
0.879
1.064
1.176
1.420
1.686
2.016
2.397
2.454
0.479
0.473
15.85%
12.86%
37
19.28
Buyback yield%
20.93
23.47
26.15
27.31
27.01
24.32
24.37
22.73
21.30
13.70
8.53
24.32
23.90
45
1.528
D/E ratiox
1.928
2.192
2.191
2.364
2.334
2.518
2.595
2.401
2.757
1.278
0.431
2.518
2.349
74
79.39
Enterprise value₹M
83.20
94.14
94.47
96.48
88.64
83.20
90.09
98.08
92.83
17.14
85.87
(0.77%)
2.57%
74
74.98
LT debt₹M
11.30
11.11
11.89
12.09
13.24
14.27
15.40
14.13
13.24
72.31
82.89
1.83%
1.77%
17
Revenue
₹134.7M
1.97%
1.00×
Cost of revenue
₹94.29M
1.97%
1.00×
Operating expenses
₹21.26M
1.53%
0.96×
Property and equipment
19.22%
Spread over hurdle
(5.93%)