57.21
Revenue₹M
47.91
50.20
53.89
57.75
61.92
67.44
73.05
79.97
85.56
90.14
61.63
7.80%
7.47%
25
23.52
Revenue growth%
20.09
22.42
22.32
19.44
21.25
21.37
23.72
25.12
22.98
23.69
25.99
23.69
22.37
66
27.63
Gross margin%
7.48
7.78
5.74
5.53
7.89
4.92
6.71
8.60
11.38
11.17
3.27
8.60
7.63
68
19.60
Operating margin%
0.74
1.68
0.40
0.40
1.99
3.26
3.77
1.88
0.40
0.40
2.43
1.88
1.21
43
28.19
Net margin%
6.09
7.26
7.36
5.12
7.89
5.99
4.63
5.54
7.04
4.39
5.64
5.54
6.04
88
11.61
P/E ratio (avg)x
17.54
18.81
20.67
20.85
19.29
19.79
20.32
20.33
19.02
19.08
11.60
19.79
19.54
55
28.73
EV/EBITx
16.45
18.90
19.85
21.78
20.02
21.77
21.41
21.22
21.78
24.56
20.65
21.77
21.31
91
23.59
FCF yield (avg)%
5.82
7.46
8.06
8.87
6.11
3.40
5.16
6.71
6.19
5.33
26.23
5.33
6.15
87
25.26
FCF margin%
27.79
29.61
31.48
32.94
35.55
36.86
35.29
34.79
36.43
38.86
3.63
36.43
35.04
45
0.477
FCF / Net incomex
0.329
0.327
0.359
0.405
0.442
0.474
0.495
0.457
0.440
0.438
0.175
0.457
0.439
63
12.52
ROIC%
20.16
22.30
22.48
24.92
25.63
28.41
25.48
27.47
25.25
24.18
22.01
25.48
25.09
49
11.60
Return on equity%
16.42
14.79
13.87
10.93
13.15
13.34
14.85
15.09
16.67
14.03
24.62
14.85
14.41
27
10.09
Return on assets%
17.27
15.13
14.03
16.24
18.03
17.60
17.39
16.61
13.91
13.92
27.43
16.61
16.42
80
0.33
EPS₹
0.20
0.24
0.26
0.30
0.36
0.36
0.37
0.44
0.53
0.59
0.34
10.21%
12.94%
—
29.80
EPS growth%
27.42
24.66
23.94
25.16
24.05
22.56
21.44
21.41
20.69
19.08
28.28
21.41
23.25
84
0.32
Bookvalue per sh₹
0.71
0.75
0.85
0.89
0.82
0.87
0.89
0.85
0.86
0.83
0.43
0.13%
2.79%
—
0.60
FCF per share₹
0.72
0.65
0.70
0.73
0.76
0.82
0.71
0.76
0.81
0.87
0.26
2.72%
2.72%
—
0.60
Dividend per sh₹
0.52
0.49
0.43
0.40
0.37
0.40
0.41
0.37
0.38
0.35
0.25
(0.67%)
(4.46%)
—
27.87
Div yield (avg)%
21.89
24.31
24.48
21.91
22.38
21.76
23.66
26.07
28.13
26.00
23.10
26.00
23.99
69
11.85
Payout ratio%
21.68
21.00
19.14
21.22
21.73
24.59
27.46
25.65
26.09
25.04
14.35
25.65
23.16
85
33.63
Shares (diluted)M
39.93
43.23
44.25
49.29
52.63
51.35
52.71
58.68
55.80
55.27
33.73
0.98%
3.63%
43
19.56
Buyback yield%
2.47
0.40
0.52
1.05
1.66
0.40
0.40
0.40
3.02
3.06
18.46
0.40
0.78
79
0.741
D/E ratiox
1.923
2.226
2.139
2.311
2.580
3.036
3.027
3.175
3.341
3.796
1.290
3.175
2.803
21
15.18
Enterprise value₹M
79.88
93.20
89.59
89.10
102.2
110.0
119.6
122.6
142.1
155.9
44.87
8.82%
8.50%
57
3.760
LT debt₹M
44.67
46.41
47.50
47.30
46.35
52.33
55.17
59.43
59.16
58.64
51.09
4.82%
3.65%
45
Revenue
₹90.14M
7.47%
1.00×
Cost of revenue
₹49.34M
7.06%
0.96×
Operating expenses
₹11.97M
8.22%
1.07×
Goodwill & intangibles
19.30%
Cash and investments
14.98%
Return on capital
124.88%
Spread over hurdle
111.69%