3.041
Revenue₹M
11.09
11.82
12.63
13.61
14.57
15.90
16.90
18.13
19.77
3.304
3.284
7.75%
7.72%
51
5.56
Revenue growth%
9.37
6.85
8.09
8.40
9.29
11.16
13.39
13.86
11.71
28.66
5.74
11.71
9.33
57
16.35
Gross margin%
7.71
10.28
8.21
6.88
8.32
11.13
10.84
8.60
8.69
21.57
21.44
8.69
8.64
73
2.73
Operating margin%
26.41
28.40
27.71
28.50
27.39
30.38
32.09
29.71
29.25
2.42
23.25
29.71
28.45
19
27.07
Net margin%
10.53
10.43
12.42
10.44
12.31
14.27
16.50
18.78
20.76
3.41
11.14
16.50
12.36
16
12.52
P/E ratio (avg)x
18.49
20.90
19.93
22.27
20.72
24.05
24.78
27.80
26.44
11.10
25.64
24.78
21.58
57
26.42
EV/EBITx
17.38
20.58
21.66
22.83
26.72
25.84
30.89
34.54
38.30
31.15
6.182
30.89
24.34
52
20.31
FCF yield (avg)%
5.63
7.18
4.90
4.43
2.04
0.40
0.64
1.78
2.48
15.30
22.22
1.78
3.46
68
29.64
FCF margin%
26.51
23.95
24.75
27.27
29.26
29.92
27.02
27.95
28.33
14.63
13.08
28.33
27.14
46
1.120
FCF / Net incomex
0.348
0.355
0.344
0.344
0.336
0.305
0.308
0.293
0.266
0.127
0.624
0.305
0.340
77
19.75
ROIC%
23.36
26.17
26.72
27.92
25.97
23.02
22.76
20.15
22.55
29.23
26.97
22.76
24.17
6
10.16
Return on equity%
0.40
0.40
0.40
2.57
0.40
0.59
2.21
0.40
1.13
10.13
19.07
0.59
0.49
38
17.50
Return on assets%
18.77
17.79
18.32
18.63
15.94
16.29
14.93
15.12
12.96
22.37
17.50
15.12
17.04
30
0.09
EPS₹
0.46
0.43
0.46
0.49
0.50
0.54
0.62
0.62
0.70
0.09
0.10
7.23%
4.44%
—
3.05
EPS growth%
11.91
9.29
10.79
13.24
13.92
14.83
12.57
14.06
12.62
28.79
27.85
13.92
12.60
83
0.07
Bookvalue per sh₹
0.25
0.22
0.24
0.24
0.21
0.22
0.20
0.20
0.18
0.34
0.10
(5.64%)
(3.27%)
—
0.21
FCF per share₹
0.29
0.31
0.34
0.35
0.38
0.40
0.44
0.49
0.47
0.28
0.27
6.09%
3.86%
—
0.07
Dividend per sh₹
0.17
0.18
0.17
0.15
0.13
0.12
0.11
0.11
0.11
0.39
0.41
(6.65%)
(4.04%)
—
10.56
Div yield (avg)%
22.23
24.26
26.23
28.90
28.85
29.05
26.43
26.61
23.68
21.78
25.52
26.61
26.33
29
10.14
Payout ratio%
3.70
3.48
1.10
0.40
2.12
1.17
3.68
5.80
5.70
10.16
14.46
3.68
3.58
61
24.64
Shares (diluted)M
16.98
15.86
14.31
14.95
15.44
15.17
13.71
13.05
13.25
24.31
24.58
(2.38%)
(3.89%)
73
13.99
Buyback yield%
16.68
16.48
15.43
16.05
17.22
18.07
16.71
19.12
19.08
14.72
15.27
18.07
16.73
8
0.206
D/E ratiox
0.231
0.270
0.304
0.303
0.335
0.397
0.427
0.488
0.485
0.359
0.190
0.427
0.320
20
7.090
Enterprise value₹M
6.479
6.421
5.752
5.650
5.879
5.514
5.446
5.000
4.391
5.929
4.758
(4.92%)
(4.67%)
88
7.112
LT debt₹M
7.156
7.072
7.109
7.449
6.713
6.858
6.667
6.673
6.849
1.290
13.04
(1.67%)
(1.11%)
41
Revenue
₹19.77M
7.72%
1.00×
Cost of revenue
₹13.15M
7.60%
0.99×
Operating expenses
₹4.414M
7.70%
1.00×
Spread over hurdle
(8.88%)