43.32
Revenue₹M
58.38
60.90
65.97
71.21
75.28
78.84
84.66
89.87
97.18
101.9
45.06
6.24%
6.60%
54
13.88
Revenue growth%
2.08
0.57
0.40
0.40
0.40
0.40
0.40
0.80
0.40
3.29
24.78
0.40
0.40
36
16.61
Gross margin%
1.45
2.96
4.90
5.55
6.17
8.14
10.31
9.72
8.19
6.30
25.31
8.19
6.24
92
29.15
Operating margin%
30.59
32.84
30.17
27.59
29.06
28.23
29.85
31.60
29.59
29.13
14.76
29.59
29.72
10
29.78
Net margin%
25.36
26.33
26.19
23.66
22.68
21.61
21.42
19.36
20.15
19.14
11.34
20.15
22.15
59
28.68
P/E ratio (avg)x
36.71
38.31
39.69
41.58
38.23
34.97
37.22
32.06
34.31
35.47
18.38
34.97
36.97
10
29.85
EV/EBITx
34.11
35.19
34.68
33.56
34.66
40.17
39.50
42.50
46.35
48.16
26.78
42.50
37.34
16
4.91
FCF yield (avg)%
25.91
26.11
24.20
22.91
24.26
21.51
19.81
19.88
22.79
25.78
27.28
21.51
23.56
8
26.19
FCF margin%
9.48
8.11
5.26
5.33
8.19
5.25
7.47
7.57
8.96
10.51
26.50
7.57
7.84
7
1.249
FCF / Net incomex
1.789
2.055
2.293
2.480
2.650
2.476
2.686
2.979
3.245
3.458
1.168
2.979
2.565
95
22.34
ROIC%
17.29
16.44
15.20
13.33
11.97
14.52
13.32
11.36
10.55
10.79
13.55
11.36
13.32
93
12.84
Return on equity%
4.95
5.53
7.25
9.35
12.28
14.54
12.19
10.02
10.08
11.94
24.84
11.94
10.05
72
25.79
Return on assets%
17.51
17.55
17.85
19.35
20.76
22.03
21.31
19.54
18.48
17.08
23.63
19.54
18.91
54
0.47
EPS₹
0.53
0.58
0.65
0.76
0.74
0.82
0.86
0.89
0.86
0.89
0.50
3.80%
5.38%
—
5.24
EPS growth%
6.90
4.44
5.70
6.01
3.48
6.02
8.55
11.19
12.73
10.69
22.52
10.69
6.46
72
0.16
Bookvalue per sh₹
0.15
0.15
0.14
0.14
0.14
0.14
0.13
0.12
0.11
0.12
0.14
(4.02%)
(3.89%)
—
0.29
FCF per share₹
0.32
0.29
0.26
0.22
0.22
0.21
0.21
0.20
0.22
0.22
0.51
0.05%
(4.55%)
—
0.34
Dividend per sh₹
0.12
0.11
0.12
0.13
0.15
0.15
0.18
0.21
0.23
0.25
0.10
11.31%
8.17%
—
27.93
Div yield (avg)%
29.88
28.85
29.99
30.38
31.38
33.49
33.27
35.55
36.18
35.20
25.12
35.20
32.32
77
6.09
Payout ratio%
19.98
19.85
20.43
19.28
20.65
22.96
25.42
24.63
27.53
27.09
16.69
25.42
21.81
63
73.22
Shares (diluted)M
69.19
72.32
66.38
63.36
59.47
60.07
56.56
58.21
60.43
59.44
72.70
(0.01%)
(2.09%)
46
28.65
Buyback yield%
15.18
15.43
17.14
19.63
19.33
20.45
22.44
20.59
21.87
19.90
2.44
20.59
19.77
66
0.911
D/E ratiox
0.103
0.101
0.096
0.099
0.105
0.106
0.112
0.098
0.086
0.074
0.127
0.098
0.100
67
77.78
Enterprise value₹M
190.7
186.2
189.4
210.5
236.3
241.6
275.1
307.2
349.7
398.6
83.90
11.02%
9.26%
88
50.19
LT debt₹M
148.8
167.9
166.5
183.1
216.9
216.6
249.3
242.1
233.7
249.0
57.43
2.80%
5.25%
57
Revenue
₹101.9M
6.60%
1.00×
Cost of revenue
₹71.33M
6.60%
1.00×
Operating expenses
₹20.84M
6.07%
0.95×
Property and equipment
19.07%
Spread over hurdle
(10.70%)