25.59
Revenue₹M
31.19
33.64
36.10
38.78
42.35
46.30
49.31
52.78
57.89
63.34
28.33
8.38%
8.29%
47
28.52
Revenue growth%
21.56
22.44
21.58
20.28
18.21
19.43
22.33
21.97
22.51
21.20
21.60
21.97
21.57
12
16.20
Gross margin%
8.89
9.16
7.16
7.14
6.58
6.99
9.96
12.05
10.28
10.47
12.60
10.28
9.03
50
17.29
Operating margin%
19.58
20.26
20.63
18.37
18.10
20.30
18.27
15.47
15.15
16.66
20.33
16.66
18.32
50
7.01
Net margin%
11.79
9.54
6.79
8.41
10.01
7.54
5.87
5.63
7.25
6.79
13.74
6.79
7.39
82
33.96
P/E ratio (avg)x
32.04
33.96
32.91
32.22
33.33
38.51
42.49
46.76
49.65
50.60
28.44
46.76
36.23
58
29.98
EV/EBITx
9.467
9.710
10.53
10.50
11.42
10.64
11.18
12.50
13.52
12.93
21.78
12.50
10.91
5
17.83
FCF yield (avg)%
15.47
17.58
19.64
17.59
18.97
18.22
18.10
20.87
19.74
19.12
3.17
19.12
18.60
85
13.22
FCF margin%
8.15
9.76
10.56
11.30
12.44
13.52
10.91
9.99
7.11
5.10
17.09
9.99
10.27
90
0.199
FCF / Net incomex
0.355
0.345
0.371
0.360
0.365
0.364
0.319
0.307
0.283
0.265
0.825
0.307
0.350
89
13.83
ROIC%
5.28
6.42
7.32
7.92
5.89
3.87
1.39
0.40
0.40
1.96
16.31
1.39
4.57
16
22.64
Return on equity%
1.59
2.13
0.40
1.22
2.76
2.40
4.95
6.49
9.12
11.02
29.16
6.49
2.58
63
24.56
Return on assets%
25.58
23.35
20.60
17.66
20.37
20.02
21.89
19.92
20.21
18.74
16.89
20.02
20.29
43
0.33
EPS₹
0.37
0.35
0.34
0.37
0.39
0.39
0.40
0.37
0.38
0.36
0.35
(1.48%)
1.03%
—
22.68
EPS growth%
28.72
30.47
32.06
33.90
32.94
32.27
33.13
30.79
28.79
28.79
28.85
30.79
31.43
9
0.46
Bookvalue per sh₹
0.71
0.86
0.86
0.98
1.05
1.27
1.36
1.46
1.71
1.81
0.96
11.57%
10.12%
—
0.60
FCF per share₹
0.39
0.43
0.45
0.45
0.48
0.48
0.50
0.49
0.46
0.51
0.20
1.29%
2.52%
—
0.77
Dividend per sh₹
0.24
0.24
0.26
0.23
0.23
0.25
0.27
0.25
0.27
0.27
0.78
2.85%
1.72%
—
14.95
Div yield (avg)%
35.73
36.43
34.78
35.91
33.06
34.88
34.24
37.24
35.26
37.02
20.78
35.26
35.50
18
22.68
Payout ratio%
0.40
3.38
4.48
7.26
7.77
9.45
8.12
11.06
10.42
12.78
7.31
10.42
7.95
59
24.86
Shares (diluted)M
33.38
39.98
47.01
50.11
54.01
65.35
73.61
87.41
104.5
109.8
24.85
15.25%
14.19%
74
15.96
Buyback yield%
25.13
23.52
24.92
26.57
26.67
23.86
25.90
24.40
23.69
23.86
6.54
23.86
24.66
14
1.734
D/E ratiox
1.116
0.996
0.909
0.951
0.851
0.807
0.708
0.633
0.666
0.688
0.316
0.688
0.829
22
49.89
Enterprise value₹M
12.96
12.11
11.73
12.72
13.39
14.11
12.92
13.37
14.00
13.39
5.774
0.01%
(0.70%)
20
32.02
LT debt₹M
56.85
56.39
50.87
56.84
53.72
49.52
46.28
50.77
57.59
61.86
30.84
2.86%
1.91%
70
Revenue
₹63.34M
8.29%
1.00×
Cost of revenue
₹44.34M
8.29%
1.00×
Operating expenses
₹10.47M
8.30%
1.00×
Goodwill & intangibles
15.36%
Spread over hurdle
(4.83%)