57.09
Revenue₹M
120.1
118.1
118.3
116.0
115.8
113.2
111.5
113.5
115.7
113.4
62.63
(0.41%)
(0.80%)
79
9.14
Revenue growth%
11.19
13.57
11.89
11.87
11.72
14.65
11.65
11.02
8.09
9.07
2.86
11.02
11.69
39
16.51
Gross margin%
1.81
2.70
0.61
1.77
3.28
6.11
7.55
8.60
6.46
7.76
20.63
7.55
4.69
78
12.24
Operating margin%
30.42
29.55
29.80
28.00
28.91
29.14
31.91
34.23
34.01
32.15
12.02
32.15
30.11
62
10.37
Net margin%
7.83
8.44
8.61
11.48
14.32
12.49
14.49
11.50
11.18
11.19
26.09
11.50
11.33
7
37.68
P/E ratio (avg)x
7.904
7.542
7.586
7.611
7.252
7.800
7.629
8.496
8.959
9.344
24.16
8.496
7.714
25
16.83
EV/EBITx
11.90
11.62
10.21
10.27
11.34
10.51
10.84
10.71
11.55
11.95
36.36
10.84
11.09
64
16.90
FCF yield (avg)%
16.73
17.89
19.06
19.24
17.80
16.90
19.64
16.80
16.82
17.15
26.89
16.90
17.48
77
5.89
FCF margin%
5.21
4.83
4.72
2.94
2.10
2.57
2.16
0.40
0.40
0.40
13.08
0.40
2.36
23
1.117
FCF / Net incomex
0.471
0.441
0.463
0.450
0.502
0.463
0.489
0.462
0.457
0.441
0.421
0.462
0.462
91
10.68
ROIC%
28.20
30.26
29.47
29.82
27.91
26.60
27.40
28.20
25.94
28.74
17.50
27.40
28.20
50
27.61
Return on equity%
17.58
16.80
15.73
18.66
17.39
17.00
17.89
17.96
19.68
19.21
21.99
17.96
17.74
94
8.41
Return on assets%
19.56
17.68
19.48
18.05
15.66
18.30
20.59
17.88
15.65
16.09
16.00
17.88
17.97
13
0.31
EPS₹
1.26
1.47
1.44
1.45
1.45
1.60
1.74
1.97
2.24
2.70
0.34
13.29%
9.89%
—
14.98
EPS growth%
7.55
7.84
5.78
8.40
9.84
12.49
14.81
12.99
15.49
13.63
5.88
13.63
11.17
9
0.53
Bookvalue per sh₹
0.70
0.75
0.84
0.79
0.76
0.68
0.70
0.78
0.84
0.85
0.93
2.26%
1.70%
—
0.44
FCF per share₹
0.37
0.37
0.35
0.35
0.38
0.36
0.35
0.33
0.30
0.32
1.07
(3.37%)
(2.49%)
—
0.78
Dividend per sh₹
0.99
0.93
1.00
0.99
0.87
0.87
0.91
0.83
0.73
0.71
0.24
(4.11%)
(4.60%)
—
20.97
Div yield (avg)%
18.86
18.50
15.62
18.49
19.13
20.04
18.50
20.06
20.39
19.74
20.68
20.04
19.00
29
19.16
Payout ratio%
10.82
10.23
9.70
10.52
8.24
10.58
13.35
11.17
12.19
11.86
19.15
11.86
10.70
82
40.70
Shares (diluted)M
38.80
37.49
37.36
33.65
29.52
30.02
31.21
33.24
28.65
27.36
41.20
(1.51%)
(4.70%)
21
15.37
Buyback yield%
6.41
9.19
12.14
13.45
10.94
11.75
11.91
13.57
12.00
14.00
25.56
12.00
11.95
39
1.284
D/E ratiox
1.341
1.457
1.296
1.254
1.225
1.115
1.043
1.057
1.053
1.062
1.776
1.057
1.170
61
66.72
Enterprise value₹M
27.92
24.10
22.07
20.76
22.21
22.61
22.42
21.95
21.55
20.54
64.58
(1.55%)
(2.43%)
21
10.92
LT debt₹M
71.20
69.23
74.07
72.23
65.38
68.75
65.01
63.10
60.96
62.34
73.03
(0.95%)
(2.33%)
74
Revenue
₹113.4M
(0.80%)
1.00×
Cost of revenue
₹71.94M
(0.89%)
0.99×
Operating expenses
₹20.22M
(1.02%)
0.98×
Goodwill & intangibles
15.43%
Spread over hurdle
10.43%