33.90
Revenue₹M
24.91
25.85
26.85
27.05
27.57
28.55
28.84
29.97
30.47
31.19
35.87
2.50%
2.51%
63
17.98
Revenue growth%
20.07
18.03
16.87
19.04
19.65
18.02
15.59
13.01
15.65
16.08
12.23
15.65
17.44
5
13.85
Gross margin%
34.93
32.83
33.73
33.66
33.93
35.42
34.39
37.24
36.80
33.80
26.50
35.42
34.16
17
13.00
Operating margin%
3.92
4.25
5.70
4.28
4.15
5.18
6.42
4.00
1.80
0.40
19.85
4.00
4.20
44
18.55
Net margin%
16.42
15.08
15.61
17.22
15.72
17.52
19.41
18.67
18.08
19.50
10.66
18.67
17.37
53
6.482
P/E ratio (avg)x
23.19
22.94
22.55
22.01
21.31
20.63
17.99
15.96
14.94
14.29
19.68
15.96
20.97
73
34.40
EV/EBITx
60.83
66.35
67.34
72.83
76.93
90.13
89.14
108.3
109.2
108.9
12.15
108.3
83.03
77
2.76
FCF yield (avg)%
15.70
14.55
13.55
14.46
15.01
17.41
14.46
12.95
13.53
13.54
8.77
13.54
14.46
18
25.40
FCF margin%
7.10
6.83
4.53
4.14
6.60
4.77
4.53
2.38
0.52
2.37
10.45
2.38
4.53
41
0.222
FCF / Net incomex
1.970
2.097
2.366
2.765
2.963
3.461
3.660
3.914
4.328
4.574
0.908
3.914
3.212
18
5.90
ROIC%
10.33
8.48
11.42
13.75
12.33
13.44
12.26
11.49
13.15
12.75
28.61
12.75
12.30
89
29.43
Return on equity%
17.95
17.03
18.37
16.38
15.41
15.26
17.11
16.70
17.93
18.13
22.82
17.11
17.07
13
11.46
Return on assets%
5.89
7.30
5.57
7.54
9.13
10.04
7.90
6.18
6.08
3.42
26.60
6.18
6.74
39
0.27
EPS₹
0.26
0.29
0.27
0.27
0.25
0.24
0.23
0.24
0.26
0.26
0.29
1.04%
0.95%
—
19.87
EPS growth%
18.92
19.31
18.39
20.44
22.71
21.55
19.23
20.59
17.67
19.37
28.21
19.37
19.34
45
0.41
Bookvalue per sh₹
0.59
0.63
0.65
0.77
0.83
0.91
1.01
1.17
1.26
1.42
0.32
11.36%
9.42%
—
0.13
FCF per share₹
0.44
0.51
0.49
0.48
0.58
0.68
0.70
0.78
0.94
1.00
0.12
11.58%
10.50%
—
0.40
Dividend per sh₹
0.15
0.15
0.16
0.15
0.13
0.15
0.16
0.16
0.16
0.15
0.44
2.49%
(0.27%)
—
15.92
Div yield (avg)%
8.56
6.56
5.24
7.44
7.52
8.46
7.27
4.27
5.80
7.06
24.43
7.06
7.16
69
25.17
Payout ratio%
27.18
28.90
29.53
31.53
32.83
32.19
32.70
32.71
35.45
32.46
14.27
32.70
32.33
58
26.72
Shares (diluted)M
36.24
37.35
38.95
46.55
50.20
52.75
52.01
56.51
60.39
70.30
25.71
6.97%
7.14%
85
16.13
Buyback yield%
19.06
17.89
17.87
20.51
21.14
21.18
21.60
24.16
21.29
21.74
6.96
21.60
21.16
14
1.477
D/E ratiox
0.506
0.434
0.440
0.461
0.493
0.472
0.504
0.441
0.445
0.453
1.070
0.453
0.457
49
33.69
Enterprise value₹M
40.31
45.98
49.88
53.01
63.39
62.02
75.45
75.09
90.84
102.2
7.906
10.03%
11.89%
10
30.76
LT debt₹M
11.56
13.70
14.44
15.99
18.16
20.21
20.17
21.29
21.25
23.49
33.29
5.28%
7.43%
92
Revenue
₹31.19M
2.51%
1.00×
Cost of revenue
₹21.83M
2.51%
1.00×
Operating expenses
₹5.422M
3.49%
1.10×
Property and equipment
15.68%
Spread over hurdle
(9.14%)