42.11
Revenue₹M
92.76
93.52
95.19
98.95
99.10
101.9
104.5
103.6
106.8
108.4
44.34
1.80%
1.55%
22
12.90
Revenue growth%
25.44
26.78
26.10
25.12
23.52
22.37
24.98
27.09
26.64
24.90
18.87
24.98
25.28
9
8.00
Gross margin%
20.10
20.14
18.85
21.60
22.81
23.74
25.28
22.74
20.64
22.14
13.80
22.74
21.87
66
4.50
Operating margin%
17.73
18.79
17.14
14.47
13.24
15.92
17.10
18.07
19.69
18.73
21.76
18.07
17.44
12
19.49
Net margin%
8.14
8.20
9.66
10.93
8.98
9.19
7.17
4.28
2.88
0.40
4.71
4.28
8.17
58
37.63
P/E ratio (avg)x
6.571
6.207
6.628
6.085
5.908
6.225
6.476
6.729
6.254
6.531
6.942
6.476
6.365
42
14.91
EV/EBITx
16.06
15.05
14.03
12.45
12.19
10.75
9.376
8.391
7.077
6.596
10.55
8.391
11.47
60
16.89
FCF yield (avg)%
31.23
30.69
33.50
31.91
33.85
36.44
36.43
38.68
38.82
37.51
7.86
37.51
35.14
60
23.01
FCF margin%
15.53
17.44
18.44
20.50
17.92
19.66
21.12
22.68
22.55
24.73
11.53
22.55
20.08
43
0.527
FCF / Net incomex
2.246
2.448
2.382
2.773
3.116
3.026
2.939
3.079
3.202
3.539
0.754
3.079
2.983
50
23.87
ROIC%
6.08
7.68
8.11
8.18
6.05
3.84
5.51
7.89
8.24
7.66
13.08
7.66
7.67
41
11.89
Return on equity%
4.33
4.78
5.88
3.85
4.13
6.22
6.16
7.05
8.15
9.03
19.15
7.05
6.02
9
6.38
Return on assets%
25.82
27.46
29.91
30.87
32.18
30.09
32.44
29.52
30.34
29.78
16.99
30.09
30.00
39
0.95
EPS₹
0.41
0.38
0.38
0.37
0.39
0.41
0.37
0.41
0.37
0.38
0.98
(0.44%)
(1.07%)
—
20.14
EPS growth%
2.63
0.75
0.40
3.26
0.50
1.41
1.86
0.40
0.40
3.06
13.90
1.41
1.08
39
1.01
Bookvalue per sh₹
0.66
0.68
0.74
0.69
0.60
0.62
0.58
0.51
0.51
0.45
0.47
(5.73%)
(4.82%)
—
0.67
FCF per share₹
0.47
0.47
0.47
0.51
0.61
0.65
0.69
0.67
0.66
0.75
1.63
4.36%
5.33%
—
0.83
Dividend per sh₹
1.37
1.40
1.43
1.40
1.50
1.56
1.67
1.74
1.60
1.61
0.42
1.52%
1.08%
—
6.81
Div yield (avg)%
11.12
8.34
7.84
10.21
8.96
11.44
13.10
11.67
13.39
10.84
21.61
11.67
10.98
11
12.70
Payout ratio%
27.64
29.45
31.55
32.98
35.38
36.89
37.28
35.25
37.77
36.53
25.61
36.89
35.31
13
26.09
Shares (diluted)M
34.51
33.56
38.11
35.68
37.88
40.16
45.43
49.68
57.46
64.35
27.05
11.18%
7.85%
25
14.97
Buyback yield%
17.15
17.10
18.71
15.91
16.44
16.00
16.46
18.74
16.32
15.83
5.15
16.32
16.45
35
1.419
D/E ratiox
3.169
3.663
4.307
5.096
5.843
5.821
6.883
7.112
8.483
9.603
0.247
7.112
5.832
70
79.62
Enterprise value₹M
39.24
40.59
38.81
39.93
39.76
37.36
34.75
33.44
29.99
30.51
108.7
(5.15%)
(3.62%)
95
59.83
LT debt₹M
11.03
11.06
11.81
11.35
11.24
12.25
13.26
11.79
12.95
13.05
69.00
3.03%
1.50%
77
Revenue
₹108.4M
1.55%
1.00×
Cost of revenue
₹66.42M
1.59%
1.00×
Operating expenses
₹19.77M
1.75%
1.02×
Goodwill & intangibles
14.38%
Spread over hurdle
(1.64%)