42.49
Revenue₹M
53.45
54.26
55.28
55.03
55.74
55.61
56.03
57.20
57.06
57.67
46.18
0.68%
1.05%
83
20.19
Revenue growth%
2.26
1.79
2.61
2.01
2.40
0.56
0.40
1.62
0.40
0.40
21.92
0.40
1.71
82
6.14
Gross margin%
17.36
15.30
12.75
12.03
11.55
11.53
12.68
10.29
12.26
13.42
16.78
12.26
12.47
48
7.94
Operating margin%
16.53
16.18
14.98
12.05
13.71
13.70
12.53
14.52
12.37
15.05
28.85
13.70
14.12
72
14.63
Net margin%
3.00
3.57
2.54
4.62
3.33
6.19
3.79
2.64
0.90
3.24
29.78
3.24
3.28
54
27.42
P/E ratio (avg)x
17.27
19.98
23.05
22.86
21.78
24.75
28.27
32.07
37.88
36.50
23.34
32.07
23.90
88
31.37
EV/EBITx
8.785
9.187
9.097
8.824
10.03
9.406
10.17
10.91
11.74
11.69
21.33
10.91
9.720
68
18.45
FCF yield (avg)%
9.84
7.74
10.35
13.15
12.60
14.99
16.37
16.45
16.37
14.43
24.82
16.37
13.79
18
4.26
FCF margin%
22.85
20.38
21.08
20.62
18.63
19.16
17.47
20.32
18.34
19.45
12.66
19.16
19.88
89
1.514
FCF / Net incomex
0.746
0.776
0.859
0.911
1.053
1.085
1.250
1.375
1.414
1.414
1.592
1.375
1.069
88
28.13
ROIC%
16.50
17.24
19.13
20.19
20.90
23.67
24.59
25.83
26.88
26.29
23.52
25.83
22.29
28
18.62
Return on equity%
16.45
14.72
16.87
16.18
16.29
18.78
18.27
20.53
23.11
22.46
18.25
20.53
17.57
44
18.53
Return on assets%
20.34
21.95
21.64
20.09
17.11
19.05
18.49
21.35
19.17
17.69
27.15
19.05
19.63
86
2.51
EPS₹
0.49
0.44
0.48
0.44
0.38
0.40
0.35
0.32
0.27
0.25
2.58
(8.36%)
(7.49%)
—
26.77
EPS growth%
17.18
19.25
17.86
17.30
19.03
21.75
24.69
25.79
27.86
28.15
6.49
25.79
20.50
37
4.74
Bookvalue per sh₹
1.97
1.85
1.95
2.06
1.92
1.88
1.76
1.85
1.69
1.79
4.88
(1.44%)
—
—
3.10
FCF per share₹
6.72
7.16
7.58
8.60
8.68
10.18
11.14
11.54
11.79
13.60
2.73
9.38%
7.13%
—
3.16
Dividend per sh₹
1.44
1.40
1.44
1.27
1.14
1.17
1.27
1.29
1.15
1.15
2.22
0.16%
(1.32%)
—
10.77
Div yield (avg)%
8.73
6.52
8.86
10.95
9.15
12.11
9.48
6.62
5.80
4.27
15.83
6.62
8.79
31
26.30
Payout ratio%
22.08
20.32
18.78
17.81
18.85
19.93
18.28
15.36
13.39
15.02
28.05
15.36
18.53
49
6.672
Shares (diluted)M
5.183
4.613
4.224
3.693
3.923
3.909
3.363
3.273
3.219
3.234
6.679
(3.79%)
(5.43%)
11
23.44
Buyback yield%
12.46
12.06
14.21
17.17
16.16
15.25
17.85
18.82
17.76
18.44
21.95
17.85
16.67
60
0.112
D/E ratiox
1.695
1.606
1.727
1.914
2.082
1.978
1.903
1.839
1.829
2.041
0.358
1.903
1.871
78
7.373
Enterprise value₹M
7.416
7.075
7.120
8.101
9.385
9.212
10.36
11.88
13.76
14.84
8.354
9.60%
7.74%
52
38.21
LT debt₹M
13.63
12.93
14.04
13.47
12.62
14.11
15.56
14.88
16.71
15.94
36.53
4.78%
1.47%
15
Revenue
₹57.67M
1.05%
1.00×
Cost of revenue
₹37.10M
0.94%
0.99×
Operating expenses
₹12.82M
1.30%
1.02×
Property and equipment
17.80%
Goodwill & intangibles
17.36%
Spread over hurdle
(3.35%)