156.0
Revenue₹M
112.2
115.8
118.0
119.7
124.8
127.5
130.1
133.9
139.2
140.0
171.6
2.33%
2.38%
31
13.60
Revenue growth%
16.93
15.24
14.50
17.06
15.46
18.40
17.49
15.11
14.07
11.92
25.55
15.11
15.35
70
25.41
Gross margin%
8.17
6.70
3.74
6.67
3.76
2.15
1.00
0.40
0.40
0.63
7.56
0.63
2.95
45
18.80
Operating margin%
23.10
22.18
23.78
23.27
21.45
22.42
23.58
23.37
21.40
23.92
9.15
23.37
23.18
32
6.37
Net margin%
12.61
12.50
13.35
15.66
14.95
15.25
12.69
11.52
13.78
15.19
4.59
13.78
13.57
25
30.39
P/E ratio (avg)x
37.16
41.53
45.31
44.90
43.76
42.86
40.60
36.64
36.20
38.02
21.33
38.02
41.07
11
35.69
EV/EBITx
28.81
32.40
35.12
34.85
36.62
34.35
33.37
37.70
40.85
46.15
18.33
37.70
34.99
34
3.37
FCF yield (avg)%
18.34
16.57
13.86
13.27
15.88
16.01
14.27
16.76
19.34
21.61
21.33
16.76
16.29
22
4.52
FCF margin%
0.40
0.75
0.40
0.40
0.40
0.40
0.40
2.59
4.91
5.45
16.30
2.59
0.40
45
0.160
FCF / Net incomex
1.230
1.369
1.388
1.408
1.486
1.439
1.558
1.677
1.658
1.776
0.209
1.658
1.463
71
11.30
ROIC%
7.13
4.43
3.47
1.73
2.86
5.69
7.78
8.04
10.31
11.76
19.50
8.04
6.41
91
7.27
Return on equity%
3.70
1.52
1.84
3.65
4.86
6.04
7.62
5.96
8.81
5.99
9.43
6.04
5.41
86
17.86
Return on assets%
28.02
28.72
28.62
26.47
27.39
28.15
26.25
26.99
24.19
26.72
25.22
26.72
27.19
65
0.39
EPS₹
0.29
0.32
0.29
0.30
0.27
0.26
0.27
0.27
0.27
0.27
0.42
(0.49%)
(2.45%)
—
5.80
EPS growth%
18.58
19.79
17.25
15.78
16.68
14.78
15.60
14.79
13.58
14.38
7.73
14.78
15.69
86
0.59
Bookvalue per sh₹
1.76
1.91
1.94
2.02
1.97
2.06
2.11
2.22
2.04
2.21
1.46
2.33%
3.40%
—
1.19
FCF per share₹
0.57
0.50
0.44
0.42
0.37
0.39
0.39
0.38
0.37
0.40
0.85
1.63%
(2.58%)
—
1.00
Dividend per sh₹
0.60
0.72
0.84
0.88
0.95
1.14
1.31
1.48
1.65
1.70
1.38
12.38%
12.59%
—
24.49
Div yield (avg)%
19.95
22.46
22.36
19.51
17.05
14.34
14.39
12.17
10.35
8.01
11.53
12.17
15.72
29
3.78
Payout ratio%
12.80
11.19
13.05
15.13
13.90
15.39
17.02
18.48
15.56
14.03
2.77
15.56
14.58
63
85.36
Shares (diluted)M
78.87
86.11
95.49
93.42
84.21
83.91
78.59
82.48
80.97
79.09
81.53
(1.25%)
0.08%
79
29.34
Buyback yield%
13.86
11.81
10.97
13.17
15.92
17.95
20.07
17.72
19.07
17.52
22.98
17.95
16.72
37
0.117
D/E ratiox
1.887
1.947
1.926
1.984
1.861
1.900
2.101
2.246
2.274
2.645
1.615
2.246
1.965
13
114.2
Enterprise value₹M
53.05
54.62
51.70
49.90
46.66
47.55
48.54
46.77
45.24
40.82
129.2
(2.64%)
(1.62%)
26
126.4
LT debt₹M
52.73
63.07
60.65
58.20
56.88
61.47
68.98
67.19
76.37
91.14
112.5
9.89%
6.01%
38
Revenue
₹140.0M
2.38%
1.00×
Cost of revenue
₹63.56M
2.21%
0.98×
Operating expenses
₹29.43M
2.06%
0.97×
Property and equipment
14.83%