155.0
Revenue₹M
130.9
131.2
131.8
134.8
139.6
139.3
141.3
144.4
149.3
149.9
171.1
1.42%
1.35%
95
3.63
Revenue growth%
2.13
2.90
1.07
0.40
0.40
0.40
0.40
3.19
1.77
0.40
6.59
0.40
0.73
45
27.98
Gross margin%
9.74
11.42
9.39
7.58
10.04
10.06
12.27
11.74
13.07
13.91
12.52
12.27
10.74
71
8.12
Operating margin%
8.68
7.91
10.52
12.85
13.17
11.90
11.59
8.61
5.81
5.21
24.88
8.61
9.60
55
27.56
Net margin%
22.57
21.68
19.83
20.10
22.15
23.00
24.63
24.40
23.80
26.48
12.44
24.40
22.78
92
37.80
P/E ratio (avg)x
23.80
24.56
24.45
27.57
27.38
30.46
28.15
30.94
34.95
32.87
21.14
30.94
27.86
79
21.57
EV/EBITx
23.42
23.22
26.40
25.60
24.99
28.44
32.74
37.57
42.88
49.58
33.88
37.57
27.42
78
6.58
FCF yield (avg)%
22.50
23.16
21.41
20.00
22.46
20.30
23.27
24.30
24.37
26.51
28.22
24.30
22.83
24
24.85
FCF margin%
4.58
4.17
3.36
6.24
7.85
8.42
5.64
8.15
10.73
12.68
18.20
8.42
7.05
81
0.388
FCF / Net incomex
0.923
0.996
0.984
1.157
1.151
1.139
1.316
1.393
1.375
1.483
0.568
1.375
1.154
8
17.17
ROIC%
5.72
3.04
1.97
3.48
5.34
3.75
2.80
3.66
6.05
5.97
13.94
3.75
3.71
74
5.44
Return on equity%
8.00
6.99
7.69
6.75
7.09
8.05
9.83
9.94
10.31
7.41
5.72
9.83
7.84
85
2.78
Return on assets%
22.89
23.59
22.73
20.99
21.54
23.26
22.57
25.23
24.92
23.93
21.82
23.93
23.07
53
0.21
EPS₹
0.14
0.13
0.14
0.13
0.13
0.13
0.15
0.17
0.16
0.17
0.23
4.62%
2.81%
—
23.01
EPS growth%
30.13
29.51
29.40
29.40
27.69
25.74
28.03
26.61
27.10
28.09
12.84
27.10
28.06
32
0.20
Bookvalue per sh₹
0.16
0.15
0.17
0.20
0.20
0.21
0.20
0.22
0.25
0.27
0.09
6.63%
6.81%
—
0.09
FCF per share₹
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.16
3.50%
3.42%
—
0.14
Dividend per sh₹
0.27
0.27
0.28
0.29
0.31
0.33
0.35
0.35
0.39
0.43
0.05
7.15%
5.78%
—
27.98
Div yield (avg)%
3.87
4.86
5.27
3.25
2.35
3.19
5.58
6.86
9.12
11.98
18.77
6.86
5.06
22
24.63
Payout ratio%
6.84
6.28
3.57
3.02
2.28
0.90
1.93
0.91
0.77
3.52
11.13
0.91
2.65
13
469.4
Shares (diluted)M
473.0
437.2
473.7
505.4
556.3
612.1
555.7
532.1
499.9
524.8
454.8
(1.16%)
2.34%
41
5.01
Buyback yield%
5.79
6.38
4.77
4.23
1.32
0.40
2.34
1.78
0.40
0.40
14.22
0.40
2.06
40
0.270
D/E ratiox
0.931
1.012
1.128
1.055
1.036
1.058
1.222
1.193
1.374
1.336
1.014
1.222
1.093
38
56.39
Enterprise value₹M
90.86
95.38
98.93
108.9
116.7
124.1
136.9
152.0
163.8
165.4
92.56
7.23%
7.90%
59
119.3
LT debt₹M
31.78
34.69
32.91
31.00
35.29
39.31
41.55
38.24
43.19
48.87
71.01
6.73%
4.23%
85
Revenue
₹149.9M
1.35%
1.00×
Cost of revenue
₹86.40M
1.64%
1.03×
Operating expenses
₹32.55M
1.31%
1.00×
Cash and investments
17.51%
Spread over hurdle
41.14%