3.303
Revenue₹M
11.84
12.36
12.56
13.16
13.46
13.69
14.43
14.70
15.38
16.07
3.384
3.60%
3.33%
5
28.18
Revenue growth%
13.41
13.64
15.60
13.13
11.25
9.74
10.86
9.84
10.36
12.92
20.05
10.36
12.08
42
27.46
Gross margin%
0.49
0.40
0.40
0.40
0.40
3.34
1.53
1.62
3.90
6.34
6.46
3.34
1.01
8
28.80
Operating margin%
13.34
12.20
10.85
10.59
13.16
12.43
13.57
11.75
9.13
9.70
19.62
11.75
11.98
23
26.89
Net margin%
20.68
20.17
18.01
17.56
17.99
15.97
13.75
16.12
17.58
15.50
11.58
15.97
17.57
39
31.78
P/E ratio (avg)x
32.74
36.29
40.91
43.25
46.80
47.15
45.11
51.50
55.11
56.26
33.90
51.50
45.95
69
11.22
EV/EBITx
38.52
43.09
49.80
54.31
57.02
55.18
52.45
58.70
62.05
58.84
31.26
58.70
54.74
19
22.84
FCF yield (avg)%
16.48
14.91
12.12
14.44
11.73
13.27
11.72
9.09
7.55
8.88
29.85
9.09
11.93
41
26.72
FCF margin%
9.44
11.68
10.31
8.58
5.79
6.20
7.03
7.63
7.91
7.81
22.48
7.63
7.86
81
1.578
FCF / Net incomex
1.920
1.998
1.999
2.173
2.365
2.093
2.067
1.883
1.862
1.900
1.429
1.900
1.998
88
12.06
ROIC%
6.01
7.63
7.88
10.79
12.29
9.80
7.74
9.20
12.09
9.51
18.38
9.51
9.36
38
6.98
Return on equity%
8.23
9.99
12.24
12.56
9.84
9.86
8.98
11.72
11.17
8.39
28.65
9.86
9.92
91
6.24
Return on assets%
10.15
11.99
9.05
10.00
9.15
7.70
10.25
11.33
9.18
8.64
27.40
9.18
9.59
25
0.25
EPS₹
0.12
0.12
0.14
0.15
0.14
0.15
0.16
0.14
0.15
0.15
0.27
1.49%
2.18%
—
10.42
EPS growth%
16.45
16.65
15.23
12.43
14.44
14.74
14.01
14.56
16.68
14.10
15.09
14.56
14.65
25
0.20
Bookvalue per sh₹
0.51
0.58
0.62
0.67
0.78
0.76
0.79
0.88
0.99
1.06
0.27
6.42%
9.41%
—
0.29
FCF per share₹
0.21
0.20
0.21
0.24
0.24
0.22
0.21
0.21
0.20
0.23
0.07
(0.71%)
2.46%
—
0.07
Dividend per sh₹
0.35
0.39
0.38
0.43
0.42
0.41
0.46
0.51
0.57
0.61
0.15
7.62%
6.75%
—
24.86
Div yield (avg)%
24.87
23.51
21.88
24.82
24.03
25.50
26.44
29.42
32.23
33.85
15.40
29.42
25.18
94
5.98
Payout ratio%
19.60
21.70
21.96
20.25
19.55
19.31
19.79
17.70
17.16
17.77
18.30
17.77
19.57
29
30.21
Shares (diluted)M
47.67
46.83
45.48
49.48
53.40
56.92
55.23
56.22
57.74
56.56
30.57
1.16%
3.26%
69
12.34
Buyback yield%
10.23
9.09
6.94
4.83
5.52
6.59
6.15
4.08
5.62
4.71
7.41
5.62
5.89
94
1.587
D/E ratiox
1.576
1.522
1.474
1.423
1.366
1.326
1.445
1.476
1.641
1.615
0.279
1.476
1.475
74
11.07
Enterprise value₹M
1.096
1.172
1.058
1.094
1.114
1.179
1.260
1.343
1.383
1.374
1.973
4.28%
1.11%
35
16.92
LT debt₹M
6.934
7.115
7.202
7.006
6.119
6.397
5.589
5.802
6.192
6.367
15.00
0.80%
(0.54%)
24
Revenue
₹16.07M
3.33%
1.00×
Cost of revenue
₹10.27M
3.52%
1.02×
Operating expenses
₹3.662M
3.51%
1.02×
Spread over hurdle
(3.86%)