29.01
Revenue₹M
113.4
119.5
126.6
129.8
133.5
140.9
150.4
158.3
162.0
169.6
31.87
4.90%
4.30%
65
27.34
Revenue growth%
6.44
6.62
8.02
5.53
8.01
6.05
4.82
7.36
6.10
8.70
11.77
6.10
6.53
66
8.08
Gross margin%
11.57
11.09
9.66
8.74
7.16
9.64
10.06
9.05
8.16
10.46
6.04
9.64
9.65
68
16.25
Operating margin%
31.49
32.30
33.51
31.21
29.78
31.43
33.93
33.94
33.83
34.37
10.95
33.93
32.90
92
16.61
Net margin%
5.41
3.03
5.14
7.84
10.34
8.90
6.53
4.14
5.19
5.44
18.29
5.44
5.43
87
6.031
P/E ratio (avg)x
48.07
52.34
59.83
61.22
65.10
76.05
85.20
101.9
99.22
110.1
21.13
99.22
70.58
26
29.57
EV/EBITx
51.18
49.27
47.05
52.16
55.58
54.08
62.03
60.45
59.99
66.15
19.54
60.45
54.83
61
15.67
FCF yield (avg)%
7.68
4.99
2.14
0.60
1.89
4.40
6.00
6.48
5.07
2.59
10.88
5.07
4.69
6
15.58
FCF margin%
4.66
5.63
7.14
7.05
6.02
7.51
6.56
6.98
4.91
5.38
6.59
6.56
6.29
79
1.177
FCF / Net incomex
0.664
0.675
0.780
0.758
0.757
0.841
0.835
0.901
0.876
0.914
1.164
0.876
0.807
62
12.22
ROIC%
21.68
19.38
20.16
19.44
16.76
19.62
22.55
21.96
23.26
23.27
9.62
22.55
20.92
80
6.26
Return on equity%
28.13
30.61
29.34
26.88
24.29
22.95
20.84
20.12
22.69
22.93
24.68
22.69
23.62
48
29.92
Return on assets%
14.47
15.19
16.50
17.24
19.71
18.14
17.07
18.57
18.70
18.41
4.41
18.41
17.69
26
0.21
EPS₹
0.35
0.36
0.35
0.32
0.33
0.35
0.36
0.35
0.38
0.37
0.24
2.06%
0.66%
—
14.35
EPS growth%
26.31
28.88
29.43
26.48
28.97
28.71
30.67
28.82
29.71
32.47
18.90
29.71
28.92
83
0.16
Bookvalue per sh₹
0.24
0.24
0.28
0.31
0.33
0.39
0.38
0.43
0.46
0.47
0.09
7.46%
6.78%
—
0.33
FCF per share₹
0.67
0.76
0.86
0.97
1.03
1.12
1.16
1.14
1.28
1.35
0.48
5.54%
8.41%
—
0.21
Dividend per sh₹
0.34
0.31
0.27
0.24
0.26
0.26
0.27
0.29
0.29
0.31
0.35
3.86%
(2.15%)
—
15.67
Div yield (avg)%
24.34
25.78
23.85
22.91
24.93
26.90
29.05
26.16
27.54
28.83
9.08
27.54
25.97
86
2.28
Payout ratio%
19.32
20.23
22.67
21.46
20.68
20.09
17.42
15.09
16.85
16.57
25.26
16.85
19.70
94
171.1
Shares (diluted)M
179.1
182.0
162.3
150.2
156.2
159.9
146.9
130.2
131.4
135.7
171.7
(2.77%)
(3.21%)
73
22.20
Buyback yield%
5.45
4.14
1.77
1.01
0.40
2.89
2.65
3.41
4.61
5.37
26.27
3.41
3.15
41
1.464
D/E ratiox
1.882
2.038
2.047
2.089
2.255
2.039
2.246
2.314
2.099
2.030
0.134
2.099
2.068
47
100.6
Enterprise value₹M
128.7
119.0
109.7
117.2
110.9
110.0
119.6
125.5
114.0
114.1
80.38
0.57%
(0.24%)
44
11.08
LT debt₹M
58.54
65.78
66.76
75.68
80.61
77.85
88.72
103.3
106.5
102.7
103.0
4.96%
6.71%
62
Revenue
₹169.6M
4.30%
1.00×
Cost of revenue
₹80.73M
4.21%
0.99×
Operating expenses
₹36.34M
4.21%
0.99×
Property and equipment
16.08%
Spread over hurdle
45.20%