21.30
Revenue₹M
54.03
59.01
64.10
68.86
73.20
78.70
87.31
94.72
104.1
112.4
23.52
8.95%
8.53%
23
9.66
Revenue growth%
25.01
24.31
22.21
22.95
20.35
18.44
19.19
21.23
18.81
19.69
19.99
19.19
20.79
17
19.09
Gross margin%
11.88
11.51
14.07
11.28
13.60
15.49
15.67
18.42
19.47
19.35
13.72
18.42
14.78
45
3.44
Operating margin%
21.02
23.12
25.87
24.89
24.48
25.75
23.76
24.39
22.45
20.29
25.03
23.76
24.07
16
5.28
Net margin%
2.41
3.21
4.40
5.50
7.17
10.13
9.33
9.19
10.05
12.48
8.92
10.05
8.18
86
28.35
P/E ratio (avg)x
39.95
44.85
52.04
49.64
54.19
59.55
57.70
67.73
76.79
87.30
15.40
67.73
55.94
54
29.59
EV/EBITx
28.18
31.07
37.38
45.14
47.70
47.87
48.13
57.97
62.60
67.86
37.17
57.97
47.79
31
25.30
FCF yield (avg)%
24.65
26.67
26.46
28.15
30.49
32.11
33.55
34.71
37.33
35.89
8.50
34.71
31.30
92
10.64
FCF margin%
15.49
16.47
14.81
17.04
15.33
17.80
18.25
19.04
21.62
24.16
13.39
19.04
17.42
38
1.042
FCF / Net incomex
2.115
2.355
2.169
2.006
2.233
2.552
2.602
2.846
2.757
2.705
0.967
2.705
2.453
55
18.70
ROIC%
24.42
27.24
26.69
27.22
24.41
26.12
28.27
29.89
27.54
30.32
24.02
28.27
27.23
65
8.79
Return on equity%
23.06
25.60
26.58
27.60
24.92
26.47
26.06
24.83
23.06
25.14
2.42
25.14
25.37
23
24.01
Return on assets%
16.94
19.48
19.08
20.26
20.75
20.67
20.76
23.62
21.14
20.18
14.39
20.76
20.47
39
1.15
EPS₹
3.38
3.52
3.63
3.69
4.05
4.41
4.25
4.61
4.86
5.67
1.25
6.95%
6.29%
—
28.28
EPS growth%
12.30
15.16
15.81
15.77
17.96
16.38
17.73
20.46
18.48
17.06
28.24
17.73
16.72
52
1.64
Bookvalue per sh₹
0.87
0.83
0.83
0.86
0.83
0.90
0.83
0.75
0.71
0.66
2.23
(4.68%)
(2.42%)
—
2.26
FCF per share₹
0.30
0.29
0.25
0.22
0.24
0.23
0.22
0.24
0.23
0.22
2.71
(1.56%)
(2.26%)
—
0.61
Dividend per sh₹
2.45
2.28
2.08
2.27
2.41
2.37
2.27
2.56
2.40
2.61
1.03
1.59%
1.42%
—
28.09
Div yield (avg)%
27.58
30.47
27.59
28.97
26.91
25.72
22.86
22.55
24.94
25.63
14.21
24.94
26.32
40
23.06
Payout ratio%
19.43
18.12
16.92
18.36
20.31
17.89
20.16
21.94
19.47
21.71
7.57
20.16
19.45
45
23.95
Shares (diluted)M
35.99
42.58
44.59
46.40
51.91
59.64
67.68
72.93
75.28
78.28
24.24
8.56%
8.72%
74
29.03
Buyback yield%
17.92
18.46
19.15
19.93
21.67
19.78
19.70
21.98
19.55
21.41
28.16
19.78
19.74
39
0.302
D/E ratiox
2.985
3.318
3.256
3.501
4.024
3.985
4.741
5.322
5.177
5.031
0.315
5.031
4.005
34
77.41
Enterprise value₹M
89.78
91.99
99.57
97.64
107.5
105.8
108.1
119.4
119.8
123.1
31.78
2.75%
5.15%
95
71.55
LT debt₹M
41.22
42.94
43.42
41.46
44.57
44.43
43.85
48.78
46.62
46.72
58.81
0.94%
2.41%
67
Revenue
₹112.4M
8.53%
1.00×
Cost of revenue
₹63.39M
8.35%
0.98×
Operating expenses
₹19.80M
8.71%
1.02×
Property and equipment
13.80%
Spread over hurdle
(5.21%)