99.42
Revenue₹M
94.98
98.97
103.4
105.8
110.0
116.4
122.6
126.9
131.8
136.9
103.1
4.49%
4.22%
7
4.22
Revenue growth%
1.85
1.34
2.85
3.12
4.45
7.01
7.58
9.15
8.25
7.14
19.77
7.58
5.73
55
20.68
Gross margin%
2.72
4.28
6.62
5.98
2.98
4.33
5.56
7.96
10.25
9.06
5.32
7.96
5.77
65
19.18
Operating margin%
1.84
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.40
12.91
0.40
0.40
45
2.91
Net margin%
23.31
24.98
26.51
25.21
25.29
23.98
21.01
23.39
22.55
22.62
17.24
22.62
23.68
21
17.27
P/E ratio (avg)x
53.84
60.47
63.50
60.91
69.70
67.75
64.54
65.84
63.98
72.68
11.67
65.84
64.26
9
24.47
EV/EBITx
8.505
9.262
9.762
9.099
9.293
9.352
8.502
8.196
8.802
9.337
35.45
8.802
9.180
39
29.26
FCF yield (avg)%
2.22
4.29
2.00
2.26
0.40
0.40
1.94
2.54
0.91
1.11
12.75
1.11
1.97
86
6.54
FCF margin%
32.94
33.44
32.56
34.44
35.79
33.47
35.71
32.87
33.84
32.66
25.89
33.47
33.46
18
0.404
FCF / Net incomex
0.428
0.396
0.394
0.378
0.340
0.326
0.332
0.317
0.305
0.295
0.377
0.317
0.336
26
26.56
ROIC%
27.15
29.79
31.57
32.81
32.64
34.44
34.36
31.77
31.83
31.28
13.12
31.83
31.80
70
11.58
Return on equity%
7.13
6.61
7.68
6.98
7.91
7.48
7.45
7.81
6.11
3.14
2.89
7.45
7.29
42
4.20
Return on assets%
19.82
18.43
20.35
17.63
14.86
13.68
15.48
18.12
19.89
21.34
9.53
18.12
18.27
32
8.17
EPS₹
8.32
8.80
8.21
8.47
9.17
8.25
8.14
8.03
7.22
6.49
8.89
(6.68%)
(3.58%)
—
9.42
EPS growth%
8.80
6.16
5.84
5.80
4.71
4.63
6.69
7.12
4.80
4.54
11.54
4.80
5.82
70
6.45
Bookvalue per sh₹
6.79
6.49
6.28
6.35
5.72
5.54
4.79
4.20
3.64
3.41
7.28
(9.82%)
(7.09%)
—
8.66
FCF per share₹
6.75
7.26
6.95
7.79
7.88
8.92
9.50
9.44
10.72
9.82
3.04
4.51%
4.66%
—
3.75
Dividend per sh₹
3.08
2.85
2.84
2.70
2.67
2.91
2.67
2.76
2.50
2.39
9.91
(2.20%)
(1.58%)
—
7.39
Div yield (avg)%
10.61
8.76
10.62
11.86
9.39
11.40
9.05
8.51
11.24
11.11
18.82
11.11
10.61
78
27.10
Payout ratio%
17.69
16.25
16.44
15.14
12.43
13.94
14.98
12.06
12.68
13.72
24.45
13.72
14.46
59
9.964
Shares (diluted)M
9.854
10.80
10.14
10.31
11.32
11.30
11.73
12.96
12.33
13.43
9.753
3.48%
2.59%
24
24.93
Buyback yield%
21.11
19.66
20.09
18.30
18.21
18.38
17.83
17.17
16.01
16.08
2.59
17.17
18.26
34
0.636
D/E ratiox
1.071
0.968
0.974
1.057
0.919
0.875
0.807
0.866
0.803
0.754
0.389
0.807
0.897
32
76.25
Enterprise value₹M
9.078
10.10
9.949
10.53
10.31
11.30
13.11
13.82
13.55
13.55
62.73
5.61%
4.15%
32
33.24
LT debt₹M
71.97
72.20
79.38
80.52
92.48
102.0
108.2
106.4
100.2
96.06
16.68
0.76%
3.06%
22
Revenue
₹136.9M
4.22%
1.00×
Cost of revenue
₹79.22M
4.56%
1.03×
Operating expenses
₹15.52M
2.90%
0.88×
Property and equipment
21.26%
Cash and investments
13.93%
Spread over hurdle
(0.41%)