13.46
Revenue₹M
17.71
17.44
17.69
18.20
18.62
18.49
19.09
18.97
19.31
19.31
14.80
0.73%
0.98%
57
13.17
Revenue growth%
21.40
18.45
20.12
21.73
22.26
23.66
21.66
23.24
20.77
21.51
12.44
21.66
21.58
72
7.65
Gross margin%
17.31
15.52
13.21
15.38
14.37
16.94
19.55
17.04
15.70
18.33
27.21
17.04
16.32
41
29.08
Operating margin%
6.84
8.37
7.64
9.15
12.06
10.23
9.01
7.90
8.86
8.08
22.10
8.86
8.62
64
25.79
Net margin%
19.65
19.58
20.61
20.38
19.79
21.61
21.90
22.46
24.07
22.64
3.92
22.46
21.11
64
29.78
P/E ratio (avg)x
30.95
33.67
34.29
37.61
35.59
37.41
37.00
40.98
44.31
46.24
12.74
40.98
37.20
58
9.616
EV/EBITx
12.41
13.57
11.95
11.13
10.99
11.07
10.43
11.11
9.715
10.28
11.28
10.43
11.09
50
13.92
FCF yield (avg)%
29.71
32.10
34.31
31.53
29.16
28.91
30.77
30.87
29.64
30.65
13.36
30.65
30.71
13
22.94
FCF margin%
23.43
26.08
23.76
25.69
24.49
23.82
24.82
26.07
25.35
22.95
2.45
24.82
24.66
23
1.152
FCF / Net incomex
0.852
0.937
0.996
0.942
0.965
0.970
0.924
0.954
1.039
1.049
0.330
0.970
0.960
12
29.54
ROIC%
29.36
30.34
27.54
27.43
28.22
29.45
31.45
28.66
28.51
27.51
25.48
28.66
28.59
72
13.79
Return on equity%
16.93
18.71
19.63
20.06
20.11
21.56
24.23
24.11
23.79
23.20
8.91
23.79
20.83
10
15.68
Return on assets%
35.35
35.64
33.16
31.81
29.01
27.76
29.97
32.65
35.27
33.88
27.76
32.65
32.91
13
0.15
EPS₹
0.08
0.09
0.09
0.09
0.09
0.09
0.08
0.07
0.07
0.06
0.16
(7.50%)
(2.41%)
—
21.19
EPS growth%
16.31
17.15
14.62
15.46
16.99
19.19
17.01
17.69
18.92
17.83
17.34
17.83
17.08
25
0.07
Bookvalue per sh₹
0.09
0.08
0.09
0.10
0.09
0.10
0.10
0.09
0.09
0.09
0.13
(0.12%)
(0.16%)
—
0.07
FCF per share₹
0.16
0.16
0.19
0.21
0.23
0.26
0.26
0.26
0.28
0.31
0.06
6.25%
7.17%
—
0.03
Dividend per sh₹
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.04
0.04
0.05
2.64%
(0.72%)
—
16.86
Div yield (avg)%
23.34
20.61
21.57
23.57
26.26
29.03
26.77
26.59
26.98
27.10
20.04
26.98
26.43
65
10.15
Payout ratio%
18.56
20.50
22.88
19.97
17.12
19.61
20.28
20.57
20.39
23.05
7.36
20.39
20.33
15
52.52
Shares (diluted)M
62.36
66.27
68.26
77.27
74.79
78.65
83.64
90.06
95.78
99.02
52.90
5.77%
5.61%
76
8.74
Buyback yield%
9.60
10.32
10.96
9.64
10.85
12.51
11.34
10.35
12.01
14.71
10.83
12.01
10.90
66
1.590
D/E ratiox
0.848
0.848
0.941
1.099
1.286
1.397
1.334
1.385
1.599
1.645
0.242
1.397
1.310
77
15.04
Enterprise value₹M
15.01
14.63
15.79
14.97
16.02
17.20
16.34
15.27
15.08
14.64
8.541
(1.79%)
(1.22%)
69
9.527
LT debt₹M
2.813
2.978
2.918
3.264
3.016
3.345
3.380
3.024
3.142
3.396
16.87
2.40%
2.43%
80
Revenue
₹19.31M
0.98%
1.00×
Cost of revenue
₹13.52M
0.98%
1.00×
Operating expenses
₹3.162M
0.57%
0.96×
Goodwill & intangibles
15.81%
Spread over hurdle
(5.84%)