40.03
Revenue₹M
105.8
113.9
118.7
128.2
136.4
142.2
147.4
156.2
168.9
177.7
41.83
5.42%
6.04%
20
16.95
Revenue growth%
14.07
13.96
15.70
17.24
18.49
20.70
21.63
24.03
23.67
24.59
4.91
23.67
19.60
66
12.93
Gross margin%
2.64
1.08
1.65
0.40
0.40
0.40
2.45
4.41
4.13
2.74
22.01
2.74
2.05
83
19.54
Operating margin%
13.47
16.32
15.06
13.75
16.42
16.70
18.54
17.83
15.57
16.90
3.55
16.90
16.37
87
20.16
Net margin%
13.56
10.78
11.88
14.23
14.43
13.87
12.94
15.06
13.69
11.58
16.34
13.69
13.62
58
13.02
P/E ratio (avg)x
35.07
37.58
39.46
35.85
40.30
41.22
42.29
38.08
35.55
37.11
22.21
38.08
37.83
26
11.44
EV/EBITx
20.23
22.98
22.24
23.55
27.19
26.11
30.09
33.12
36.23
35.86
11.45
33.12
26.65
67
13.49
FCF yield (avg)%
28.98
30.63
27.83
30.27
28.47
27.24
24.64
27.32
27.01
25.60
10.72
27.01
27.57
60
29.68
FCF margin%
8.11
6.01
8.82
10.22
11.43
11.38
13.50
16.43
17.22
17.93
7.34
16.43
11.41
14
0.984
FCF / Net incomex
0.459
0.457
0.491
0.475
0.519
0.546
0.491
0.447
0.464
0.457
1.149
0.464
0.470
64
13.96
ROIC%
25.09
23.01
21.93
24.28
24.54
23.87
21.63
21.32
23.64
24.14
12.61
23.64
23.76
52
2.51
Return on equity%
20.92
19.64
18.03
16.00
15.80
17.80
15.33
18.27
16.20
17.89
14.38
17.80
17.85
35
28.12
Return on assets%
11.85
13.91
15.29
13.64
11.77
9.94
9.07
9.06
6.47
6.50
28.71
9.06
10.85
93
0.43
EPS₹
0.35
0.34
0.32
0.35
0.37
0.35
0.38
0.37
0.42
0.47
0.47
5.08%
4.06%
—
15.74
EPS growth%
17.21
18.77
16.30
17.41
16.81
17.99
16.90
13.99
14.82
11.85
23.49
14.82
16.86
82
0.40
Bookvalue per sh₹
0.58
0.56
0.57
0.60
0.71
0.82
0.77
0.73
0.70
0.70
0.21
(0.25%)
3.29%
—
0.59
FCF per share₹
0.27
0.27
0.30
0.30
0.31
0.30
0.29
0.31
0.32
0.30
0.33
(0.20%)
1.93%
—
0.19
Dividend per sh₹
0.16
0.18
0.20
0.23
0.24
0.27
0.29
0.33
0.34
0.36
0.35
8.21%
9.90%
—
22.52
Div yield (avg)%
31.04
32.48
29.78
30.94
32.16
30.73
33.61
31.19
32.66
32.17
5.09
32.17
31.67
15
15.86
Payout ratio%
3.77
1.05
2.43
4.76
6.06
8.46
6.31
6.02
4.24
1.68
19.91
6.02
4.50
92
136.1
Shares (diluted)M
207.7
236.5
236.7
230.5
243.1
256.9
279.7
299.2
325.7
384.3
136.3
9.59%
7.69%
43
24.13
Buyback yield%
31.07
30.65
32.92
35.67
33.17
34.90
32.07
29.14
27.69
27.10
10.88
29.14
31.57
69
0.836
D/E ratiox
0.516
0.537
0.609
0.701
0.814
0.854
1.019
1.185
1.381
1.392
0.433
1.185
0.834
70
98.62
Enterprise value₹M
106.1
99.54
89.91
83.17
77.09
83.32
72.05
77.46
77.34
73.99
23.51
(0.82%)
(4.65%)
25
71.14
LT debt₹M
116.9
118.0
118.7
131.1
113.9
100.1
90.81
88.21
90.09
89.79
109.0
(4.65%)
(2.87%)
27
Revenue
₹177.7M
6.04%
1.00×
Cost of revenue
₹92.80M
6.35%
1.03×
Operating expenses
₹41.20M
6.18%
1.01×
Property and equipment
15.86%
Spread over hurdle
18.14%