54.43
Revenue₹M
42.62
46.28
48.68
51.67
54.61
57.61
61.43
66.59
72.72
78.02
57.37
7.40%
6.91%
45
7.20
Revenue growth%
36.16
38.35
38.57
37.00
34.85
31.97
32.03
30.14
32.55
31.16
11.80
31.97
33.70
25
16.44
Gross margin%
17.49
18.06
19.56
21.86
20.51
19.97
21.76
22.34
22.22
24.95
25.21
22.22
21.13
61
2.55
Operating margin%
2.27
0.82
0.40
1.07
0.40
1.29
0.40
2.71
3.95
6.40
21.86
2.71
1.18
21
7.52
Net margin%
0.40
2.53
4.94
3.03
5.12
7.45
10.13
8.97
9.06
7.95
28.65
8.97
6.29
63
19.89
P/E ratio (avg)x
6.379
7.133
6.857
7.269
7.198
7.837
7.560
8.356
8.583
9.715
26.56
8.356
7.414
60
8.173
EV/EBITx
6.009
6.505
6.615
6.859
6.329
6.493
7.071
7.808
8.436
9.343
18.10
7.808
6.737
7
8.24
FCF yield (avg)%
0.40
0.87
3.14
2.40
2.41
4.93
6.68
4.31
5.24
6.60
11.55
5.24
3.72
63
17.35
FCF margin%
24.45
23.64
25.23
22.45
22.58
20.89
20.40
21.92
20.98
19.20
7.09
20.89
22.19
65
1.682
FCF / Net incomex
0.113
0.117
0.105
0.097
0.098
0.093
0.085
0.075
0.069
0.065
1.555
0.075
0.095
44
5.30
ROIC%
11.23
14.05
13.38
10.89
11.05
9.38
8.74
10.96
10.78
11.42
2.09
10.78
11.00
15
14.61
Return on equity%
5.56
5.76
3.21
4.04
5.24
7.88
6.32
8.42
7.34
7.03
11.14
7.34
6.04
73
11.59
Return on assets%
20.71
22.92
20.59
22.74
23.90
24.54
24.75
25.66
26.50
24.23
19.33
24.75
24.06
23
0.96
EPS₹
2.40
2.61
2.91
2.81
3.29
3.95
3.82
4.38
4.56
4.67
1.06
7.21%
8.42%
—
19.82
EPS growth%
8.88
10.38
10.66
11.17
12.63
14.12
12.38
15.17
12.79
12.27
24.57
12.79
12.33
49
1.90
Bookvalue per sh₹
1.62
1.62
1.77
1.96
1.93
2.00
2.08
2.34
2.56
3.08
1.18
9.82%
8.07%
—
1.78
FCF per share₹
1.01
0.90
0.85
0.82
0.70
0.60
0.58
0.50
0.50
0.44
0.83
(9.06%)
(9.44%)
—
0.78
Dividend per sh₹
1.76
2.07
2.10
2.33
2.79
2.85
3.14
3.03
3.09
3.30
0.45
3.40%
7.29%
—
14.27
Div yield (avg)%
13.82
14.52
12.67
13.41
14.65
14.95
15.47
15.20
16.92
17.52
9.24
15.47
14.80
84
9.10
Payout ratio%
12.74
10.89
10.63
8.95
8.64
8.38
11.07
13.55
14.62
12.83
23.80
12.83
10.98
76
15.33
Shares (diluted)M
21.99
24.62
26.97
28.76
28.52
30.58
33.17
31.66
35.58
38.46
15.47
6.16%
7.16%
11
28.13
Buyback yield%
18.92
18.82
16.65
18.29
19.86
22.06
19.24
21.78
18.92
16.04
24.70
19.24
18.92
90
1.250
D/E ratiox
0.408
0.395
0.353
0.378
0.411
0.366
0.317
0.293
0.273
0.259
0.631
0.293
0.360
65
20.22
Enterprise value₹M
76.18
85.55
89.83
91.48
98.43
91.23
87.95
83.83
80.66
85.50
3.524
(2.78%)
1.31%
21
11.05
LT debt₹M
70.09
61.26
67.24
65.03
58.89
63.27
56.25
50.55
50.19
52.85
45.02
(2.14%)
(1.91%)
33
Revenue
₹78.02M
6.91%
1.00×
Cost of revenue
₹54.62M
6.91%
1.00×
Operating expenses
₹11.07M
7.26%
1.03×
Property and equipment
16.09%
Spread over hurdle
32.20%