11.02
Revenue₹M
32.47
32.97
34.41
35.81
36.40
37.17
37.50
38.02
38.56
39.14
11.96
1.46%
1.96%
65
13.97
Revenue growth%
26.77
25.38
25.59
24.05
21.05
19.83
21.94
22.15
20.84
23.15
4.25
21.94
22.65
61
13.59
Gross margin%
9.90
11.44
12.92
11.96
9.07
9.65
11.36
10.25
11.76
10.21
18.73
10.25
10.80
90
2.88
Operating margin%
0.40
1.11
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
7.59
0.40
0.40
65
25.99
Net margin%
8.98
8.28
9.09
12.01
11.44
10.87
10.06
7.20
5.95
4.80
24.71
7.20
9.04
11
18.04
P/E ratio (avg)x
26.09
27.86
27.15
27.25
28.36
30.15
27.86
28.97
26.78
24.21
34.56
27.86
27.56
21
34.08
EV/EBITx
30.79
30.72
33.75
35.03
35.48
40.65
44.30
51.23
47.94
51.96
16.51
47.94
38.07
91
26.94
FCF yield (avg)%
13.14
10.59
10.99
12.29
14.53
15.74
13.68
11.32
9.74
9.54
9.30
11.32
11.80
47
22.75
FCF margin%
13.38
10.38
10.81
12.07
10.42
8.14
8.37
9.93
11.68
9.23
2.36
9.23
10.40
28
0.528
FCF / Net incomex
1.495
1.500
1.489
1.489
1.535
1.491
1.464
1.744
1.833
2.214
0.232
1.744
1.498
29
15.02
ROIC%
33.02
30.39
32.57
34.87
36.61
39.50
42.01
43.65
44.68
42.98
6.46
42.98
38.06
35
27.76
Return on equity%
8.64
9.64
10.42
10.54
13.50
14.68
14.98
16.89
18.48
18.94
17.82
16.89
14.09
94
25.07
Return on assets%
8.91
10.87
9.89
12.63
14.16
16.94
18.00
19.46
21.06
23.78
6.36
19.46
15.55
58
1.15
EPS₹
0.93
0.85
0.91
0.91
1.02
0.93
0.97
0.99
0.90
1.00
1.22
(0.42%)
1.01%
—
22.10
EPS growth%
12.17
12.94
10.96
13.10
16.01
16.37
14.02
16.25
16.62
14.85
18.29
16.25
14.43
73
1.29
Bookvalue per sh₹
0.94
0.97
0.96
1.15
1.36
1.36
1.37
1.49
1.75
1.85
1.25
6.38%
7.80%
—
1.75
FCF per share₹
0.79
0.88
1.04
1.14
1.23
1.32
1.40
1.50
1.76
1.90
1.43
9.10%
10.47%
—
1.99
Dividend per sh₹
0.87
0.82
0.80
0.93
1.05
1.14
1.23
1.18
1.14
1.28
1.06
3.97%
4.23%
—
9.82
Div yield (avg)%
17.98
17.16
18.03
15.83
15.54
14.90
14.56
12.33
14.56
17.46
2.28
14.56
15.68
84
10.20
Payout ratio%
2.52
1.91
0.93
1.10
0.40
0.48
2.05
4.94
1.99
1.20
16.87
1.99
1.55
20
15.09
Shares (diluted)M
20.85
22.70
23.04
25.19
28.13
32.12
34.07
40.35
39.99
41.22
14.46
7.94%
8.69%
13
17.58
Buyback yield%
14.11
11.83
12.07
10.14
10.93
13.57
14.71
16.16
15.24
12.52
23.30
14.71
13.04
74
0.133
D/E ratiox
0.433
0.423
0.478
0.494
0.522
0.580
0.586
0.659
0.723
0.738
0.621
0.659
0.551
73
8.525
Enterprise value₹M
2.185
2.452
2.699
2.907
3.405
3.439
3.362
3.354
3.510
4.186
19.13
4.21%
6.91%
79
23.88
LT debt₹M
37.85
40.77
42.76
41.00
38.14
35.02
38.26
39.55
41.30
37.57
20.94
(0.30%)
(0.69%)
51
Revenue
₹39.14M
1.96%
1.00×
Cost of revenue
₹27.40M
1.96%
1.00×
Operating expenses
₹6.303M
2.64%
1.07×
Goodwill & intangibles
18.35%
Spread over hurdle
(7.42%)