13.74
Revenue₹M
43.08
46.97
51.66
56.22
61.26
65.01
70.60
76.91
81.84
86.89
14.62
7.24%
7.87%
69
16.89
Revenue growth%
13.97
11.28
14.24
13.27
13.21
13.14
12.50
15.06
16.45
16.14
4.84
15.06
13.62
57
15.70
Gross margin%
14.09
15.64
18.57
21.15
19.56
18.85
21.34
19.70
17.11
15.10
7.03
18.85
18.71
33
9.91
Operating margin%
17.28
15.65
16.13
13.39
15.10
13.72
14.28
17.09
14.30
12.95
8.54
14.28
14.70
93
8.06
Net margin%
14.45
13.29
14.82
14.61
16.67
16.79
14.73
12.50
13.54
10.70
11.20
13.54
14.53
74
24.66
P/E ratio (avg)x
24.31
23.92
24.73
25.70
27.93
29.47
30.13
33.75
38.46
38.44
20.45
33.75
28.70
63
16.96
EV/EBITx
33.58
34.40
37.83
40.01
45.45
50.07
57.88
61.69
58.64
60.28
17.54
58.64
47.76
31
17.97
FCF yield (avg)%
17.90
20.46
22.04
23.30
25.69
26.31
28.75
26.34
23.77
23.32
28.39
26.31
23.55
66
26.87
FCF margin%
7.18
4.56
2.25
4.11
3.42
0.45
1.24
2.69
3.74
4.39
13.44
2.69
3.58
32
0.757
FCF / Net incomex
1.528
1.636
1.819
2.101
2.099
2.418
2.664
2.948
2.976
3.120
0.232
2.948
2.259
29
2.37
ROIC%
19.13
18.59
20.93
22.91
24.06
23.28
22.89
23.55
21.47
24.39
22.10
23.28
22.90
43
3.24
Return on equity%
1.14
1.98
1.49
1.26
1.26
1.72
0.40
1.36
4.33
7.08
10.46
1.72
1.42
42
21.10
Return on assets%
11.89
9.60
8.72
10.96
12.05
13.91
16.80
16.20
14.44
13.93
8.79
14.44
12.98
8
0.38
EPS₹
0.95
1.01
1.09
1.29
1.34
1.52
1.51
1.63
1.79
2.02
0.42
8.58%
8.51%
—
13.96
EPS growth%
24.04
23.17
23.92
23.12
20.24
19.34
20.34
17.89
15.29
16.11
25.69
17.89
20.29
89
0.78
Bookvalue per sh₹
0.86
0.94
0.88
0.87
0.89
0.86
0.81
0.91
1.07
1.04
0.31
3.18%
1.68%
—
0.54
FCF per share₹
0.45
0.52
0.57
0.57
0.60
0.59
0.68
0.63
0.69
0.72
1.19
3.55%
5.10%
—
0.94
Dividend per sh₹
1.21
1.39
1.38
1.41
1.61
1.69
1.74
1.89
1.84
2.05
0.74
4.99%
6.05%
—
14.24
Div yield (avg)%
0.40
0.40
0.47
0.40
2.41
0.40
2.30
3.05
3.49
4.98
17.02
3.05
1.39
89
6.08
Payout ratio%
13.82
12.34
11.97
10.87
10.67
13.55
10.72
11.29
9.65
7.58
19.28
10.72
11.08
93
40.97
Shares (diluted)M
51.01
57.71
52.49
48.81
47.97
50.75
50.17
51.34
56.25
58.04
41.72
3.88%
1.02%
32
25.96
Buyback yield%
5.74
7.26
10.03
9.93
9.02
10.05
10.56
11.93
12.68
11.93
10.27
11.93
10.04
82
0.189
D/E ratiox
1.676
1.705
1.911
1.903
2.152
2.136
2.315
2.352
2.515
2.630
0.979
2.352
2.144
24
76.13
Enterprise value₹M
39.38
36.46
32.54
32.98
31.16
32.20
30.54
30.12
33.52
30.88
76.10
(0.18%)
(1.60%)
47
3.989
LT debt₹M
51.78
49.97
53.55
59.27
62.86
69.25
69.80
82.49
97.90
97.55
35.77
9.19%
6.57%
46
Revenue
₹86.89M
7.87%
1.00×
Cost of revenue
₹53.50M
7.58%
0.97×
Operating expenses
₹9.534M
7.78%
0.99×
Spread over hurdle
(6.72%)