62.98
Revenue₹M
51.22
53.86
56.24
60.40
63.87
68.08
73.67
79.54
84.50
89.60
69.97
7.00%
6.60%
45
6.58
Revenue growth%
16.85
17.19
17.13
16.59
19.47
17.91
16.89
14.92
12.85
11.29
20.63
14.92
16.87
13
9.13
Gross margin%
21.92
20.52
19.76
18.55
17.50
19.68
22.41
20.20
19.63
19.62
29.93
19.68
19.72
12
18.52
Operating margin%
7.84
10.70
10.37
8.03
8.36
5.66
3.12
2.38
1.24
0.40
15.44
2.38
6.75
95
21.28
Net margin%
8.00
5.83
6.23
4.41
4.64
5.95
3.43
6.18
7.69
4.69
14.24
5.95
5.89
25
22.46
P/E ratio (avg)x
14.88
14.69
15.81
16.73
17.86
20.61
22.74
26.44
26.57
29.31
12.10
26.44
19.24
19
34.18
EV/EBITx
22.60
22.51
22.13
24.34
26.76
30.44
31.32
35.02
39.01
40.86
36.87
35.02
28.60
68
18.24
FCF yield (avg)%
18.57
21.07
23.38
23.00
20.99
20.16
22.57
24.72
26.02
27.76
6.52
24.72
22.78
61
25.94
FCF margin%
15.61
14.83
13.79
15.82
13.60
15.11
15.51
12.92
12.48
10.08
6.66
12.92
14.31
85
0.371
FCF / Net incomex
2.033
2.056
2.205
2.202
2.141
2.223
2.167
2.150
2.431
2.818
1.356
2.223
2.184
70
15.19
ROIC%
28.03
26.83
27.68
28.16
28.69
30.42
28.56
26.83
29.59
27.32
29.87
28.56
28.09
22
13.70
Return on equity%
11.24
12.42
12.82
11.56
9.31
10.74
12.47
13.77
16.58
17.26
12.63
13.77
12.44
25
6.25
Return on assets%
7.80
10.51
8.21
10.20
10.95
13.45
11.42
14.09
16.68
16.32
11.86
14.09
11.19
85
0.45
EPS₹
0.48
0.52
0.52
0.60
0.71
0.86
0.89
0.97
1.03
1.01
0.50
7.10%
7.51%
—
18.77
EPS growth%
11.84
12.42
12.48
12.32
11.34
12.85
10.39
7.63
6.35
5.44
18.30
7.63
11.59
30
1.02
Bookvalue per sh₹
0.49
0.53
0.55
0.56
0.53
0.47
0.49
0.50
0.50
0.47
0.21
(2.56%)
(1.82%)
—
0.25
FCF per share₹
1.03
1.17
1.11
1.23
1.37
1.30
1.36
1.41
1.50
1.64
1.06
3.58%
5.60%
—
0.55
Dividend per sh₹
0.23
0.23
0.23
0.23
0.22
0.22
0.24
0.25
0.26
0.26
0.40
3.40%
0.44%
—
17.96
Div yield (avg)%
30.07
32.75
29.87
31.19
28.36
27.80
28.64
28.16
25.86
27.52
21.05
27.80
28.50
78
8.72
Payout ratio%
25.92
26.70
25.70
24.30
25.12
25.13
23.83
21.92
23.74
26.04
27.47
23.83
25.12
92
38.53
Shares (diluted)M
42.92
47.95
51.78
59.81
62.49
61.26
57.44
53.50
50.71
57.13
39.07
(1.78%)
3.80%
82
28.94
Buyback yield%
27.00
28.87
30.89
28.36
30.30
31.98
31.05
32.45
32.26
30.75
3.49
31.98
30.82
72
0.168
D/E ratiox
0.431
0.455
0.425
0.474
0.469
0.490
0.474
0.451
0.491
0.465
0.889
0.474
0.467
34
47.82
Enterprise value₹M
73.57
74.28
83.36
81.80
93.78
97.85
107.5
124.1
147.6
173.7
64.55
13.12%
9.91%
73
68.06
LT debt₹M
82.11
91.79
103.3
106.6
104.6
99.90
94.78
91.23
87.00
97.86
59.76
(1.33%)
3.31%
27
Revenue
₹89.60M
6.60%
1.00×
Cost of revenue
₹61.52M
6.75%
1.01×
Operating expenses
₹17.81M
6.62%
1.00×
Property and equipment
17.49%
Spread over hurdle
(6.49%)