34.96
Revenue₹M
91.30
94.42
96.87
99.54
102.1
104.8
107.5
113.1
114.7
117.7
35.70
2.88%
2.97%
94
9.07
Revenue growth%
0.89
0.40
0.88
0.40
1.77
3.24
3.65
3.12
3.30
1.97
12.69
3.24
1.87
18
16.98
Gross margin%
7.59
6.01
7.76
9.37
10.59
11.83
11.42
13.74
15.37
16.38
12.87
13.74
11.01
74
6.10
Operating margin%
9.26
6.27
7.14
4.27
6.26
6.35
3.92
5.59
7.28
9.90
21.14
6.35
6.31
66
5.13
Net margin%
21.06
20.74
23.33
26.03
24.86
24.32
26.49
29.24
31.65
33.04
24.76
29.24
25.45
52
34.71
P/E ratio (avg)x
38.28
37.27
41.55
42.45
50.17
58.86
62.95
71.44
70.96
78.04
13.18
70.96
54.52
75
33.37
EV/EBITx
44.77
50.04
58.35
68.87
78.35
76.40
85.75
93.10
99.32
100.2
7.035
93.10
77.37
19
19.05
FCF yield (avg)%
27.12
26.28
25.92
25.47
27.84
29.80
29.64
29.53
28.67
27.96
25.65
29.53
27.90
51
23.71
FCF margin%
28.14
27.61
29.38
30.72
30.89
30.93
31.75
30.14
28.83
28.92
10.00
30.14
29.76
44
1.450
FCF / Net incomex
0.872
0.947
0.939
1.080
1.200
1.346
1.403
1.469
1.645
1.592
1.412
1.469
1.273
84
7.48
ROIC%
11.77
13.50
10.67
12.70
15.56
16.29
18.56
20.95
20.81
20.40
2.82
20.40
15.92
50
10.77
Return on equity%
9.63
9.50
7.37
7.55
10.40
9.01
7.63
9.49
7.54
9.12
8.56
9.01
9.06
61
18.07
Return on assets%
0.41
0.40
0.87
1.99
4.12
3.47
2.37
3.67
6.63
3.80
26.23
3.67
2.92
20
0.24
EPS₹
0.29
0.28
0.28
0.25
0.26
0.25
0.24
0.22
0.21
0.20
0.26
(4.52%)
(3.02%)
—
19.08
EPS growth%
10.38
9.57
7.55
6.78
8.92
8.99
8.95
8.76
8.15
11.11
20.63
8.95
8.94
68
0.27
Bookvalue per sh₹
0.23
0.25
0.28
0.30
0.34
0.33
0.30
0.27
0.27
0.28
0.09
(3.39%)
3.29%
—
0.06
FCF per share₹
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.12
2.96%
1.52%
—
0.09
Dividend per sh₹
0.26
0.25
0.26
0.24
0.21
0.23
0.26
0.25
0.22
0.22
0.14
0.90%
(0.64%)
—
11.80
Div yield (avg)%
10.28
8.19
9.00
7.47
8.84
7.48
6.03
7.58
9.51
10.10
12.27
7.58
8.51
23
11.15
Payout ratio%
21.07
20.34
17.63
18.85
20.59
22.37
24.87
26.39
28.94
28.55
8.98
26.39
21.72
27
88.90
Shares (diluted)M
167.6
169.3
198.7
207.6
221.9
260.1
286.4
334.1
347.8
398.9
88.40
12.45%
10.05%
88
22.35
Buyback yield%
14.34
13.52
16.18
16.99
18.97
20.68
23.10
24.11
24.26
23.93
20.59
23.93
19.83
44
0.397
D/E ratiox
1.602
1.874
2.135
2.314
2.682
2.553
2.750
2.675
2.537
2.609
0.396
2.609
2.545
39
35.16
Enterprise value₹M
104.9
99.83
94.93
89.95
87.48
82.15
80.52
78.92
82.47
90.35
92.76
0.65%
(2.24%)
61
89.56
LT debt₹M
130.2
142.0
145.0
139.9
167.9
194.8
206.7
243.7
249.6
256.8
22.63
8.87%
8.54%
32
Revenue
₹117.7M
2.97%
1.00×
Cost of revenue
₹68.12M
2.77%
0.98×
Operating expenses
₹24.06M
3.29%
1.03×