3.933
Revenue₹M
9.179
9.901
10.69
11.31
11.90
12.77
13.80
14.97
15.72
16.68
4.287
6.97%
6.87%
28
11.61
Revenue growth%
7.49
10.43
11.02
12.37
12.08
12.16
9.63
9.05
11.71
9.81
28.04
9.81
10.73
30
20.54
Gross margin%
31.60
33.60
35.77
36.50
39.41
37.96
39.39
42.18
44.23
42.86
13.56
42.18
38.68
53
26.26
Operating margin%
7.03
4.08
1.31
0.40
2.39
5.36
6.79
5.95
6.15
8.07
5.08
6.15
5.65
61
3.18
Net margin%
28.92
29.00
27.33
28.42
29.56
31.50
29.94
29.77
30.65
31.01
22.49
30.65
29.67
73
30.61
P/E ratio (avg)x
36.79
35.52
36.44
33.24
33.39
34.18
33.18
37.38
41.03
44.91
10.29
37.38
35.98
81
36.90
EV/EBITx
43.10
42.32
46.35
55.69
56.46
64.83
78.75
94.30
110.9
112.3
27.04
94.30
60.65
93
17.20
FCF yield (avg)%
21.19
22.70
22.85
24.38
22.48
21.31
19.05
21.68
21.31
18.43
4.59
21.31
21.49
75
8.60
FCF margin%
0.40
0.40
2.92
3.41
4.18
3.71
5.55
5.22
6.41
6.90
27.96
5.55
3.95
94
0.635
FCF / Net incomex
0.354
0.352
0.339
0.317
0.333
0.356
0.392
0.369
0.378
0.378
1.582
0.378
0.355
26
13.64
ROIC%
21.58
20.66
22.71
22.41
22.91
24.29
25.59
24.49
22.05
19.76
11.29
24.29
22.56
5
14.44
Return on equity%
6.26
3.59
4.43
7.03
8.87
7.38
4.99
3.65
1.42
1.81
29.62
3.65
4.71
49
21.42
Return on assets%
17.51
14.95
15.49
15.40
18.14
15.16
13.24
11.67
9.25
8.18
20.08
11.67
15.06
84
0.33
EPS₹
0.15
0.17
0.18
0.18
0.17
0.16
0.17
0.16
0.17
0.20
0.34
2.86%
3.51%
—
9.69
EPS growth%
16.76
15.79
15.75
13.97
12.84
10.92
11.03
11.47
11.59
12.99
27.11
11.47
12.92
73
0.28
Bookvalue per sh₹
0.38
0.45
0.48
0.50
0.54
0.52
0.60
0.63
0.62
0.70
0.19
5.22%
5.53%
—
0.22
FCF per share₹
0.38
0.38
0.44
0.47
0.52
0.58
0.64
0.74
0.87
0.96
0.14
12.99%
11.36%
—
0.30
Dividend per sh₹
0.13
0.14
0.13
0.14
0.14
0.15
0.15
0.14
0.14
0.13
0.28
(1.12%)
0.99%
—
16.37
Div yield (avg)%
22.21
23.70
23.22
25.18
25.75
23.23
21.90
24.81
21.82
20.66
26.55
21.90
23.23
18
3.28
Payout ratio%
17.40
20.36
21.54
23.61
22.08
20.20
23.08
23.12
23.68
26.06
6.03
23.12
22.58
8
18.68
Shares (diluted)M
24.26
27.47
31.28
33.20
35.80
38.51
40.64
42.08
44.30
42.90
19.12
3.68%
5.78%
79
14.90
Buyback yield%
10.23
8.60
7.32
5.14
6.09
7.31
5.90
6.40
4.53
4.24
4.45
5.90
6.24
79
0.511
D/E ratiox
0.511
0.501
0.464
0.506
0.509
0.486
0.490
0.501
0.523
0.586
1.053
0.501
0.503
63
6.500
Enterprise value₹M
9.005
10.19
11.18
11.44
12.67
11.72
11.27
12.06
12.18
12.51
1.097
(0.25%)
4.60%
15
0.939
LT debt₹M
14.48
16.43
17.54
19.68
21.34
23.31
23.58
25.10
23.72
23.06
1.396
1.57%
5.18%
53
Revenue
₹16.68M
6.87%
1.00×
Cost of revenue
₹11.02M
6.91%
1.00×
Operating expenses
₹1.914M
6.13%
0.93×
Property and equipment
14.53%
Spread over hurdle
(3.90%)