17.86
Revenue₹M
24.97
25.47
25.73
26.11
26.20
26.04
26.33
26.64
27.79
27.82
18.77
1.21%
1.29%
13
19.77
Revenue growth%
11.59
12.10
12.48
13.07
13.58
15.75
16.09
14.82
14.54
16.95
29.56
15.75
14.06
43
9.80
Gross margin%
21.69
21.50
22.34
22.71
23.68
23.99
22.01
22.88
24.71
27.09
23.03
23.99
22.80
14
4.79
Operating margin%
17.32
16.59
17.51
15.50
12.57
10.92
11.82
14.17
13.57
12.31
11.62
12.31
13.87
38
17.13
Net margin%
5.95
6.85
5.09
5.92
5.55
7.80
7.39
8.79
9.85
8.32
7.32
8.32
7.12
87
21.23
P/E ratio (avg)x
30.26
31.40
34.26
34.91
35.58
35.72
37.50
34.46
36.25
36.99
34.91
36.25
35.25
79
12.26
EV/EBITx
29.36
31.77
33.85
34.62
36.05
35.59
37.35
38.85
44.83
51.52
10.91
38.85
35.82
34
9.59
FCF yield (avg)%
25.63
23.90
22.21
23.05
24.30
26.95
28.63
31.15
33.37
31.59
26.00
31.15
26.29
48
6.46
FCF margin%
3.95
5.36
2.53
0.40
2.96
2.23
0.50
3.42
2.52
4.87
26.63
2.52
2.75
78
0.520
FCF / Net incomex
2.028
2.164
1.924
2.007
2.060
2.187
2.243
2.195
2.044
2.062
0.779
2.187
2.061
48
24.47
ROIC%
0.52
0.53
0.40
0.90
0.87
0.40
0.40
0.40
3.04
1.68
18.22
0.40
0.53
47
23.67
Return on equity%
11.96
10.40
7.74
10.15
12.60
10.58
11.64
11.23
13.66
13.80
21.00
11.64
11.43
89
4.11
Return on assets%
28.45
30.62
29.23
29.33
29.93
32.13
34.03
36.06
34.32
34.11
14.88
34.11
31.38
20
0.15
EPS₹
0.24
0.23
0.23
0.22
0.24
0.21
0.20
0.19
0.21
0.22
0.16
(1.99%)
(1.86%)
—
25.22
EPS growth%
5.01
7.30
8.86
7.49
8.99
8.87
10.06
9.75
7.89
10.48
6.75
9.75
8.87
8
0.26
Bookvalue per sh₹
0.17
0.15
0.16
0.16
0.16
0.15
0.14
0.15
0.15
0.15
0.19
(1.45%)
(1.93%)
—
0.20
FCF per share₹
0.20
0.21
0.21
0.24
0.24
0.23
0.22
0.25
0.25
0.25
0.08
0.67%
2.26%
—
0.13
Dividend per sh₹
0.09
0.09
0.09
0.09
0.09
0.09
0.10
0.10
0.09
0.09
0.07
(0.55%)
0.05%
—
19.41
Div yield (avg)%
10.25
7.64
10.23
9.45
10.39
12.46
11.38
11.01
10.76
12.36
27.58
11.38
10.57
46
16.72
Payout ratio%
14.36
15.87
16.53
15.13
14.58
14.54
13.65
11.12
10.00
10.10
23.72
11.12
14.45
56
81.63
Shares (diluted)M
119.8
125.7
146.1
141.5
132.9
127.2
122.2
133.3
143.6
134.3
81.05
0.22%
2.39%
31
23.99
Buyback yield%
25.85
28.22
27.09
24.36
21.76
20.94
22.63
21.17
19.75
22.26
17.82
21.17
22.44
61
0.898
D/E ratiox
1.378
1.434
1.321
1.372
1.463
1.400
1.359
1.263
1.297
1.319
1.188
1.319
1.365
74
19.99
Enterprise value₹M
43.48
43.97
49.72
58.00
63.72
70.22
82.40
93.91
99.81
105.0
18.99
10.50%
9.65%
83
4.720
LT debt₹M
3.147
3.665
4.147
4.496
4.365
4.810
5.491
5.790
6.178
6.486
31.02
8.24%
8.47%
86
Revenue
₹27.82M
1.29%
1.00×
Cost of revenue
₹14.62M
1.31%
1.00×
Operating expenses
₹5.534M
2.10%
1.08×
Goodwill & intangibles
17.67%
Spread over hurdle
(0.55%)