91.99
Revenue₹M
61.73
62.84
63.83
66.28
67.66
69.87
73.52
75.80
78.02
81.21
93.97
3.72%
3.20%
24
4.89
Revenue growth%
18.28
18.94
16.16
18.66
16.67
18.91
17.95
17.17
16.41
13.91
23.15
17.17
17.56
14
21.23
Gross margin%
14.17
15.48
14.05
13.22
16.20
18.96
17.93
15.08
17.18
19.67
6.07
17.93
15.84
31
25.81
Operating margin%
26.58
25.92
27.08
27.08
26.58
24.72
24.22
22.82
25.80
22.90
24.60
24.22
25.86
85
25.55
Net margin%
5.03
2.58
0.40
3.30
2.52
1.24
3.36
0.40
0.40
2.50
6.45
1.24
2.51
33
12.20
P/E ratio (avg)x
15.21
15.86
15.68
15.10
17.73
20.23
23.45
23.97
27.00
31.10
8.275
23.97
18.98
79
8.394
EV/EBITx
28.61
32.85
35.00
35.77
37.65
43.54
45.71
48.10
51.94
60.79
20.68
48.10
40.59
41
20.41
FCF yield (avg)%
27.30
29.05
27.48
27.50
25.44
28.27
30.38
33.19
30.82
27.82
11.72
30.38
28.05
83
18.13
FCF margin%
31.88
33.80
34.73
37.41
37.89
40.51
37.88
35.67
38.38
38.67
9.25
38.38
37.65
81
0.321
FCF / Net incomex
1.635
1.830
1.789
1.720
1.886
2.056
2.287
2.328
2.591
2.810
1.518
2.328
1.971
75
14.20
ROIC%
17.44
16.71
14.28
14.28
12.09
9.35
8.13
10.92
8.31
6.47
8.04
8.31
11.50
83
21.96
Return on equity%
22.54
19.98
21.47
19.00
18.89
17.60
16.98
18.40
16.18
17.95
13.12
17.60
18.64
60
14.59
Return on assets%
7.78
5.03
3.61
6.29
5.38
6.43
8.22
10.33
10.48
12.07
28.31
10.33
7.10
9
0.09
EPS₹
0.23
0.24
0.27
0.31
0.32
0.32
0.33
0.39
0.37
0.40
0.09
4.44%
5.57%
—
6.81
EPS growth%
9.60
8.18
6.39
6.69
6.50
8.85
5.87
2.97
2.41
0.40
15.16
2.97
6.44
66
0.09
Bookvalue per sh₹
0.15
0.16
0.17
0.16
0.15
0.15
0.15
0.14
0.16
0.17
0.04
2.52%
0.93%
—
0.06
FCF per share₹
0.22
0.21
0.21
0.21
0.24
0.24
0.27
0.25
0.24
0.26
0.20
1.88%
0.84%
—
0.03
Dividend per sh₹
0.06
0.06
0.06
0.06
0.07
0.07
0.06
0.06
0.06
0.06
0.18
(4.90%)
(0.42%)
—
13.87
Div yield (avg)%
6.91
7.30
7.01
9.11
7.41
8.32
5.47
6.13
3.46
3.43
10.12
5.47
6.96
6
16.90
Payout ratio%
15.03
16.36
13.48
12.80
12.32
10.09
10.91
8.16
7.21
5.33
28.67
8.16
11.61
52
203.8
Shares (diluted)M
165.3
164.9
164.3
146.5
156.9
152.8
163.3
161.8
173.7
160.3
202.2
0.44%
(1.02%)
14
2.96
Buyback yield%
0.40
0.64
1.56
1.87
0.40
0.40
0.40
0.40
2.70
3.09
5.13
0.40
0.52
26
1.386
D/E ratiox
2.141
2.387
2.283
2.544
2.884
3.050
3.541
3.770
3.718
4.305
0.503
3.718
2.967
43
31.03
Enterprise value₹M
125.9
143.0
142.0
141.0
153.6
173.6
175.2
168.3
187.8
189.9
16.23
4.33%
4.43%
67
49.60
LT debt₹M
31.10
33.50
37.27
36.99
36.66
38.08
35.56
31.93
30.39
32.12
61.77
(2.61%)
0.52%
71
Revenue
₹81.21M
3.20%
1.00×
Cost of revenue
₹49.53M
3.10%
0.99×
Operating expenses
₹19.41M
3.57%
1.04×
Goodwill & intangibles
15.28%
Spread over hurdle
(10.54%)