99.53
Revenue₹M
119.8
123.2
128.3
132.6
134.3
134.9
136.3
137.8
142.2
142.6
111.1
1.21%
1.94%
16
25.28
Revenue growth%
14.77
17.41
17.71
16.72
17.69
18.94
20.51
20.69
18.61
18.65
8.80
18.94
18.16
7
25.57
Gross margin%
10.06
8.27
8.57
7.16
6.53
6.48
4.65
2.03
0.54
0.81
21.98
2.03
6.51
18
12.01
Operating margin%
3.61
6.58
4.14
2.28
0.40
2.57
3.67
6.67
4.01
3.34
15.50
3.67
3.64
48
27.78
Net margin%
20.07
17.14
18.05
19.72
20.79
19.27
16.97
15.72
13.07
13.39
10.37
15.72
17.60
83
27.48
P/E ratio (avg)x
36.43
35.29
39.01
38.36
43.25
49.87
53.25
61.47
61.65
70.61
19.91
61.47
46.56
52
15.07
EV/EBITx
22.86
22.97
22.27
22.55
22.10
23.69
24.29
22.99
25.47
28.24
37.78
24.29
22.98
16
29.99
FCF yield (avg)%
18.03
20.23
18.09
20.10
20.84
18.56
17.38
17.32
15.26
15.37
26.59
17.32
18.06
76
6.31
FCF margin%
24.73
22.46
22.34
22.68
24.91
27.42
26.39
28.42
28.83
28.08
19.44
28.08
25.65
82
0.241
FCF / Net incomex
1.638
1.794
1.853
1.908
1.853
2.148
2.114
2.455
2.766
2.954
1.508
2.455
2.011
39
20.36
ROIC%
6.87
6.23
9.00
6.80
7.59
7.04
7.90
8.09
10.90
11.91
21.10
8.09
7.74
71
29.08
Return on equity%
3.70
5.12
5.91
8.47
7.55
10.19
10.34
12.10
13.18
10.97
17.31
10.97
9.33
87
29.54
Return on assets%
15.14
16.64
16.73
14.53
16.40
18.67
20.33
20.43
21.34
24.16
28.54
20.43
17.70
67
0.57
EPS₹
0.37
0.35
0.35
0.37
0.36
0.39
0.35
0.34
0.36
0.36
0.60
(0.20%)
(0.74%)
—
16.42
EPS growth%
12.20
9.63
7.54
8.18
10.37
9.88
8.03
5.52
5.72
3.19
8.09
5.72
8.10
80
0.71
Bookvalue per sh₹
0.24
0.24
0.25
0.25
0.25
0.25
0.25
0.26
0.28
0.27
0.27
1.78%
3.04%
—
0.28
FCF per share₹
0.28
0.25
0.22
0.19
0.19
0.19
0.21
0.20
0.18
0.19
0.23
0.69%
(4.13%)
—
0.20
Dividend per sh₹
0.58
0.63
0.64
0.74
0.71
0.76
0.84
0.98
0.92
1.08
0.75
8.52%
6.40%
—
4.87
Div yield (avg)%
24.32
25.55
25.03
22.50
21.28
21.86
21.63
21.40
23.69
24.31
7.34
21.86
23.10
12
19.78
Payout ratio%
17.92
18.49
20.89
21.08
18.95
20.91
23.52
26.01
28.47
30.66
23.61
26.01
21.00
5
89.68
Shares (diluted)M
124.2
122.3
116.9
132.5
130.5
147.4
146.4
139.2
139.1
138.0
88.04
1.12%
1.34%
14
8.12
Buyback yield%
0.44
0.40
1.67
3.81
1.86
2.66
4.42
3.35
3.54
1.59
8.46
3.35
2.26
9
0.116
D/E ratiox
0.903
0.985
0.937
1.068
1.077
1.185
1.330
1.390
1.480
1.575
1.759
1.390
1.131
77
113.2
Enterprise value₹M
106.0
112.2
117.3
128.7
140.2
162.3
164.1
187.1
197.2
219.5
103.2
9.38%
9.23%
65
51.10
LT debt₹M
74.04
74.47
78.89
70.48
74.37
67.33
66.63
64.03
60.91
58.26
54.14
(4.76%)
(2.97%)
12
Revenue
₹142.6M
1.94%
1.00×
Cost of revenue
₹91.60M
1.82%
0.99×
Operating expenses
₹21.22M
2.38%
1.04×
Goodwill & intangibles
18.07%