19.11
Revenue₹M
34.97
36.89
39.76
41.08
42.77
44.09
46.28
48.22
51.90
55.46
20.95
5.34%
5.31%
90
20.20
Revenue growth%
3.40
1.86
3.99
4.89
6.27
6.11
8.20
6.16
7.22
5.70
27.77
6.16
5.90
54
18.96
Gross margin%
25.84
28.80
30.11
29.57
26.57
25.71
27.14
26.15
26.37
24.85
10.09
26.15
26.47
7
20.91
Operating margin%
33.24
35.11
34.12
32.43
33.96
36.63
38.49
37.45
38.74
37.48
2.04
37.48
35.87
36
10.46
Net margin%
23.04
22.36
22.83
25.09
22.83
25.08
27.92
28.82
26.73
26.91
10.14
26.91
25.09
58
30.12
P/E ratio (avg)x
22.40
19.49
20.69
19.78
21.17
20.25
18.50
16.50
17.90
18.52
21.21
18.50
19.63
49
7.626
EV/EBITx
32.81
33.92
36.96
34.95
37.90
36.85
40.26
40.87
47.76
46.22
15.60
40.87
37.43
87
12.04
FCF yield (avg)%
3.68
3.09
5.23
6.87
7.86
10.57
12.77
14.22
12.20
14.09
10.36
12.77
9.21
42
20.69
FCF margin%
10.20
9.87
11.74
14.66
11.75
12.93
15.24
17.92
20.74
21.83
29.34
17.92
13.80
10
0.970
FCF / Net incomex
1.835
1.774
1.661
1.865
2.045
2.143
2.084
2.069
2.374
2.264
1.699
2.143
2.057
14
10.99
ROIC%
11.01
9.32
7.87
10.37
10.11
11.07
12.33
9.79
9.49
9.46
27.88
9.79
9.95
66
24.41
Return on equity%
2.58
4.14
3.40
1.17
0.40
0.72
0.75
0.40
0.40
0.40
4.30
0.40
0.74
37
16.35
Return on assets%
13.26
11.83
13.23
15.22
14.86
17.32
20.09
22.45
20.66
20.64
25.59
20.64
16.27
43
0.13
EPS₹
0.37
0.44
0.46
0.48
0.48
0.50
0.56
0.57
0.56
0.64
0.14
5.92%
6.97%
—
10.03
EPS growth%
15.30
13.65
11.34
11.54
13.48
12.82
14.04
16.24
16.14
14.86
23.78
14.86
13.84
39
0.23
Bookvalue per sh₹
0.42
0.39
0.39
0.43
0.43
0.48
0.52
0.57
0.55
0.51
0.51
3.53%
2.43%
—
0.55
FCF per share₹
0.09
0.08
0.07
0.07
0.08
0.07
0.07
0.06
0.06
0.06
0.40
(5.59%)
(3.43%)
—
0.13
Dividend per sh₹
0.38
0.39
0.37
0.41
0.45
0.47
0.46
0.51
0.57
0.65
0.35
7.59%
5.62%
—
10.46
Div yield (avg)%
4.63
7.35
5.07
7.22
6.57
6.26
6.13
6.18
5.91
5.90
27.09
6.13
6.15
35
24.85
Payout ratio%
14.97
15.32
18.22
16.16
17.03
17.15
15.49
12.85
13.21
10.59
26.80
13.21
15.40
80
100.1
Shares (diluted)M
104.1
97.65
92.51
104.5
101.4
99.25
104.5
118.1
126.5
121.1
101.1
3.60%
1.43%
31
3.72
Buyback yield%
2.63
0.91
0.40
0.40
0.57
2.68
4.71
6.71
5.10
3.52
25.82
4.71
2.66
52
0.953
D/E ratiox
0.880
0.969
0.949
0.901
0.896
1.005
1.032
1.076
1.156
1.161
1.754
1.076
0.987
34
33.61
Enterprise value₹M
13.53
13.83
13.68
15.75
16.76
19.61
18.91
20.56
21.97
26.25
39.72
9.38%
8.34%
9
48.80
LT debt₹M
48.24
48.37
44.34
42.23
36.31
33.99
32.83
35.47
33.53
33.75
4.735
(1.45%)
(3.30%)
59
Revenue
₹55.46M
5.31%
1.00×
Cost of revenue
₹34.27M
5.37%
1.01×
Operating expenses
₹6.970M
4.58%
0.93×
Spread over hurdle
16.95%