14.37
Revenue₹M
89.30
93.62
97.40
103.5
111.4
117.5
125.4
131.2
140.8
152.3
15.74
6.47%
6.13%
79
20.11
Revenue growth%
12.20
9.40
7.42
4.82
6.21
6.41
5.17
5.35
7.04
5.98
29.21
5.98
6.31
54
4.88
Gross margin%
10.90
8.84
9.87
7.65
7.27
5.73
4.66
5.52
5.66
7.57
9.93
5.66
7.42
55
26.07
Operating margin%
5.96
8.77
11.25
9.70
9.79
9.81
8.42
6.85
5.13
5.08
21.33
6.85
8.59
58
21.73
Net margin%
5.44
5.05
6.76
5.85
3.37
0.47
0.72
0.40
2.46
2.42
6.03
0.72
2.92
82
36.94
P/E ratio (avg)x
22.97
25.52
23.61
23.91
26.37
24.34
26.30
25.35
24.89
22.41
18.56
24.89
24.62
13
11.64
EV/EBITx
32.71
33.46
31.39
32.04
35.59
40.74
43.87
41.89
42.44
40.60
35.76
41.89
38.09
83
23.73
FCF yield (avg)%
22.95
23.70
25.64
25.57
25.62
23.05
24.76
22.43
20.91
21.08
11.13
22.43
23.37
9
28.80
FCF margin%
22.67
24.04
21.45
20.57
21.43
21.85
24.66
27.50
27.36
27.19
10.27
27.19
23.35
89
1.195
FCF / Net incomex
1.202
1.306
1.202
1.129
1.061
1.107
1.021
1.131
1.225
1.254
1.184
1.131
1.166
52
17.10
ROIC%
27.79
28.69
29.38
30.69
28.00
27.53
26.18
28.52
28.63
29.77
22.42
28.52
28.58
62
17.08
Return on equity%
25.41
26.99
29.31
26.86
29.60
27.79
29.66
32.42
29.65
32.08
8.04
29.66
29.46
18
17.78
Return on assets%
8.90
11.09
8.52
8.00
6.41
9.23
7.41
6.26
5.34
3.34
12.77
6.26
7.71
35
0.40
EPS₹
0.59
0.72
0.76
0.91
1.04
1.16
1.29
1.39
1.43
1.49
0.45
7.46%
11.44%
—
24.76
EPS growth%
4.65
2.98
0.66
1.06
2.02
0.40
0.40
0.40
2.44
2.27
18.65
0.40
1.54
46
0.15
Bookvalue per sh₹
0.43
0.43
0.47
0.46
0.49
0.48
0.52
0.56
0.54
0.49
0.27
0.19%
1.59%
—
0.22
FCF per share₹
0.41
0.36
0.36
0.32
0.33
0.29
0.27
0.26
0.27
0.28
0.21
(3.27%)
(3.66%)
—
0.34
Dividend per sh₹
0.34
0.37
0.33
0.33
0.31
0.27
0.25
0.23
0.20
0.18
0.23
(9.99%)
(7.40%)
—
24.78
Div yield (avg)%
18.76
21.53
24.28
21.99
22.71
24.93
25.58
26.29
28.84
27.32
22.82
26.29
24.61
55
21.25
Payout ratio%
13.81
15.58
16.98
18.04
17.25
19.75
20.23
17.71
17.67
15.67
3.93
17.71
17.46
92
95.90
Shares (diluted)M
74.58
77.11
82.98
75.35
69.90
64.15
70.97
71.65
67.02
72.08
94.23
0.61%
(0.63%)
55
20.74
Buyback yield%
15.55
14.60
14.31
15.96
17.78
17.16
20.01
18.16
18.06
15.34
13.43
18.06
16.56
46
0.589
D/E ratiox
1.453
1.666
1.588
1.594
1.832
1.890
1.921
2.041
2.319
2.427
0.186
2.041
1.861
82
136.7
Enterprise value₹M
189.6
194.6
209.8
239.1
269.3
280.2
295.5
307.9
365.2
415.2
45.63
9.04%
8.08%
29
138.3
LT debt₹M
37.84
40.78
36.13
37.12
39.62
36.10
36.55
32.32
30.03
32.37
38.73
(3.96%)
(2.35%)
29
Revenue
₹152.3M
6.13%
1.00×
Cost of revenue
₹106.6M
6.13%
1.00×
Operating expenses
₹24.88M
7.26%
1.11×
Goodwill & intangibles
19.05%
Spread over hurdle
(4.61%)