154.4
Revenue₹M
130.3
136.6
144.8
151.0
159.1
163.3
173.5
180.4
185.0
188.9
163.5
3.49%
4.16%
63
19.88
Revenue growth%
17.14
16.94
15.56
17.80
17.88
19.36
19.96
21.63
19.52
18.39
28.00
19.52
18.13
87
13.00
Gross margin%
3.10
4.42
3.87
2.53
2.97
0.84
0.40
0.40
0.40
0.40
25.74
0.40
1.69
16
14.19
Operating margin%
24.90
25.99
25.58
24.54
22.00
20.24
22.03
21.27
21.94
23.76
23.36
21.94
22.90
68
7.78
Net margin%
12.07
9.41
12.20
14.96
15.48
17.75
19.92
21.02
20.16
17.84
5.59
19.92
16.61
81
8.968
P/E ratio (avg)x
19.68
20.17
19.82
19.25
16.56
17.50
19.03
19.56
20.78
19.97
15.87
19.56
19.62
92
33.84
EV/EBITx
34.84
31.26
29.78
26.23
22.81
23.50
25.65
24.51
23.46
21.70
11.85
23.50
25.08
68
15.18
FCF yield (avg)%
19.35
17.63
15.60
17.70
17.92
19.57
18.37
19.05
18.42
20.00
22.45
19.05
18.40
89
5.92
FCF margin%
16.60
15.36
15.02
12.21
13.01
12.61
12.31
11.75
10.65
12.78
18.93
12.31
12.69
31
0.372
FCF / Net incomex
1.678
1.805
1.785
1.878
2.110
2.430
2.426
2.507
2.921
2.788
0.234
2.507
2.268
61
4.43
ROIC%
15.49
15.71
13.86
12.27
9.96
7.76
5.08
5.20
2.86
4.17
22.54
5.08
8.86
81
2.08
Return on equity%
9.72
6.90
7.00
5.52
5.94
3.77
5.40
2.61
4.07
2.02
3.19
3.77
5.46
87
5.93
Return on assets%
5.59
3.97
6.39
8.82
9.46
6.61
7.13
7.69
5.79
7.19
23.37
7.13
6.87
30
0.04
EPS₹
0.09
0.09
0.10
0.10
0.11
0.13
0.15
0.17
0.20
0.20
0.04
12.58%
9.06%
—
6.80
EPS growth%
20.19
23.09
22.95
24.61
23.49
26.47
25.44
22.86
21.33
23.86
7.29
23.86
23.29
52
0.08
Bookvalue per sh₹
0.06
0.05
0.05
0.05
0.06
0.05
0.05
0.05
0.04
0.04
0.04
(8.97%)
(5.38%)
—
0.11
FCF per share₹
0.21
0.23
0.24
0.27
0.28
0.33
0.32
0.36
0.35
0.40
0.19
7.02%
8.01%
—
0.13
Dividend per sh₹
0.22
0.23
0.25
0.28
0.29
0.29
0.30
0.29
0.30
0.31
0.06
1.78%
4.31%
—
4.36
Div yield (avg)%
31.76
30.87
28.91
30.08
27.63
28.04
28.39
25.74
28.29
25.46
10.95
28.04
28.34
42
15.42
Payout ratio%
23.72
24.38
25.28
26.72
23.82
26.10
23.30
22.14
24.48
23.24
22.86
23.30
24.10
12
186.8
Shares (diluted)M
134.1
118.6
120.4
104.0
100.4
97.38
104.3
100.9
104.8
90.00
188.0
(2.16%)
(5.11%)
35
29.85
Buyback yield%
19.86
20.61
23.18
23.28
25.99
25.09
23.52
23.06
23.48
24.04
24.78
23.52
23.38
60
0.292
D/E ratiox
1.135
1.206
1.307
1.376
1.248
1.275
1.156
1.096
1.072
1.060
0.387
1.096
1.181
60
29.61
Enterprise value₹M
21.76
21.00
19.92
21.73
19.95
18.79
20.45
19.80
17.98
17.33
22.93
(2.78%)
(1.80%)
69
23.03
LT debt₹M
56.18
51.30
55.48
58.78
53.10
57.23
58.45
61.96
65.82
57.34
45.67
1.55%
0.71%
92
Revenue
₹188.9M
4.16%
1.00×
Cost of revenue
₹120.9M
4.23%
1.01×
Operating expenses
₹31.66M
3.63%
0.95×
Spread over hurdle
13.11%