2.776
Revenue₹M
14.24
14.98
15.62
16.62
17.30
17.99
19.35
20.64
22.16
23.00
3.028
5.87%
5.32%
73
15.77
Revenue growth%
0.40
0.40
1.06
2.47
5.27
5.36
5.75
8.44
10.83
11.46
18.37
8.44
5.32
54
26.47
Gross margin%
19.82
18.27
15.88
15.08
13.44
13.52
12.34
15.30
16.08
15.89
26.72
15.30
15.59
85
27.96
Operating margin%
5.73
3.80
4.22
2.29
0.40
2.79
1.83
4.56
6.28
3.59
8.38
3.59
3.69
35
7.77
Net margin%
17.27
16.88
16.35
15.89
15.46
15.19
17.61
16.59
14.35
13.12
24.13
15.19
16.12
38
13.47
P/E ratio (avg)x
59.59
59.24
69.49
74.93
77.26
74.67
82.86
83.56
91.68
100.4
20.56
83.56
76.09
71
34.09
EV/EBITx
10.38
9.456
9.534
10.24
9.776
10.37
10.52
9.453
9.100
9.429
13.43
9.453
9.655
49
3.95
FCF yield (avg)%
5.65
5.99
5.08
7.74
7.68
8.30
5.77
3.01
0.40
2.41
26.30
3.01
5.71
31
13.09
FCF margin%
0.40
2.59
1.78
2.26
0.40
0.40
0.40
0.46
1.06
2.75
3.87
0.46
0.76
19
1.271
FCF / Net incomex
0.816
0.966
1.030
1.090
1.200
1.261
1.211
1.159
1.278
1.401
1.097
1.261
1.180
42
11.58
ROIC%
14.40
17.00
19.06
18.89
19.10
18.22
16.30
13.89
11.39
11.28
21.55
13.89
16.65
23
18.60
Return on equity%
13.78
16.59
14.87
17.11
14.91
12.68
13.03
13.63
15.98
15.46
10.63
13.63
14.89
71
18.81
Return on assets%
19.32
19.00
17.53
16.97
14.23
15.83
18.68
19.95
20.89
20.21
18.75
19.95
18.84
89
0.13
EPS₹
0.18
0.19
0.20
0.23
0.24
0.24
0.29
0.30
0.30
0.34
0.14
7.38%
6.46%
—
24.13
EPS growth%
32.12
30.20
32.42
32.53
30.96
30.59
29.45
30.94
31.03
32.13
5.94
30.94
31.00
31
0.35
Bookvalue per sh₹
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.15
2.78%
2.11%
—
0.28
FCF per share₹
0.62
0.75
0.74
0.75
0.76
0.77
0.78
0.81
0.86
0.98
0.16
5.21%
4.99%
—
0.09
Dividend per sh₹
0.21
0.23
0.25
0.26
0.26
0.27
0.28
0.29
0.28
0.32
0.20
4.29%
4.74%
—
5.25
Div yield (avg)%
9.11
7.30
6.03
8.33
6.39
8.11
9.00
8.93
9.79
10.83
15.75
9.00
8.63
30
19.62
Payout ratio%
2.82
0.40
0.73
0.40
0.40
2.96
1.83
0.40
1.69
3.39
4.63
1.83
1.21
61
29.91
Shares (diluted)M
34.27
33.13
30.17
31.29
30.76
28.98
30.35
31.45
30.12
33.90
29.33
1.96%
(0.95%)
93
29.52
Buyback yield%
9.96
11.62
13.48
13.09
13.99
15.37
15.55
13.69
10.81
8.26
14.32
13.69
13.28
63
0.187
D/E ratiox
1.619
1.639
1.523
1.542
1.736
1.816
1.846
1.915
2.138
2.194
0.580
1.915
1.776
64
4.243
Enterprise value₹M
29.59
33.10
34.63
36.80
35.53
33.43
29.89
28.84
27.47
26.87
18.37
(5.44%)
(0.29%)
85
25.59
LT debt₹M
23.59
22.43
25.39
23.30
24.81
26.73
27.42
28.37
28.28
27.82
19.12
2.32%
1.17%
27
Revenue
₹23.00M
5.32%
1.00×
Cost of revenue
₹12.64M
5.52%
1.02×
Operating expenses
₹3.330M
5.23%
0.99×
Cash and investments
13.07%
Spread over hurdle
(0.56%)