57.12
Revenue₹M
85.35
84.61
85.96
84.77
84.77
84.53
85.04
83.52
82.38
81.82
62.64
(0.71%)
(0.41%)
45
2.65
Revenue growth%
11.29
8.75
11.31
9.40
6.60
5.96
3.94
6.54
3.77
4.43
8.20
4.43
6.57
65
18.42
Gross margin%
27.23
28.79
27.33
27.25
26.20
28.08
29.51
31.34
31.33
31.67
8.04
31.33
28.44
45
4.52
Operating margin%
24.43
23.84
21.06
21.35
19.94
19.32
18.52
18.82
20.85
18.36
15.37
18.82
20.39
78
29.99
Net margin%
4.08
1.13
3.88
1.07
0.40
0.40
1.89
4.09
4.34
5.02
18.34
4.09
2.89
83
13.60
P/E ratio (avg)x
27.18
24.69
22.39
19.64
18.98
18.97
17.24
16.87
16.24
17.85
33.27
17.24
18.98
24
29.31
EV/EBITx
43.90
44.18
43.39
47.60
45.23
44.88
43.74
46.96
49.80
48.09
22.10
46.96
45.05
78
25.01
FCF yield (avg)%
0.40
2.48
1.19
2.80
0.61
0.40
0.96
1.80
0.40
0.40
5.11
0.40
0.79
7
6.08
FCF margin%
13.29
11.58
11.08
11.40
12.58
13.93
12.19
13.56
13.98
16.14
6.85
13.93
12.93
90
0.337
FCF / Net incomex
0.271
0.262
0.257
0.230
0.221
0.220
0.211
0.222
0.216
0.199
1.707
0.216
0.222
80
16.43
ROIC%
15.01
15.54
15.68
17.87
19.03
19.50
16.88
15.13
12.83
14.97
21.21
15.13
15.61
33
7.99
Return on equity%
2.71
5.50
5.89
5.17
2.19
0.40
0.40
0.40
0.40
0.78
21.57
0.40
1.48
84
5.69
Return on assets%
23.97
25.38
26.77
28.22
27.76
29.23
29.65
27.06
29.63
28.98
4.37
29.23
27.99
90
0.30
EPS₹
0.42
0.49
0.51
0.53
0.51
0.54
0.56
0.63
0.69
0.68
0.34
5.92%
5.99%
—
26.63
EPS growth%
7.66
7.88
5.36
6.34
8.58
9.49
9.99
7.84
8.54
7.36
25.44
8.54
7.86
84
0.52
Bookvalue per sh₹
0.59
0.71
0.80
0.89
1.02
1.15
1.38
1.57
1.68
1.71
0.30
10.84%
12.47%
—
0.42
FCF per share₹
0.52
0.54
0.58
0.66
0.76
0.82
0.83
0.90
0.94
1.06
0.40
7.03%
8.05%
—
0.33
Dividend per sh₹
0.39
0.40
0.43
0.44
0.41
0.44
0.41
0.46
0.50
0.46
0.32
2.23%
1.64%
—
2.56
Div yield (avg)%
27.44
28.07
28.40
30.68
28.65
28.03
30.79
30.88
30.10
27.39
19.32
30.10
28.53
42
17.52
Payout ratio%
11.42
13.41
15.81
18.53
18.55
17.75
19.18
17.03
18.67
17.20
7.50
17.75
17.47
67
88.60
Shares (diluted)M
96.62
107.6
100.1
96.25
105.3
116.4
108.7
110.3
111.4
124.0
85.07
3.33%
3.74%
19
2.66
Buyback yield%
14.27
15.35
15.79
18.31
15.38
17.09
15.50
18.25
20.48
18.00
11.94
18.00
16.44
42
0.244
D/E ratiox
1.254
1.373
1.320
1.357
1.367
1.571
1.594
1.768
1.762
1.988
0.396
1.762
1.472
29
23.21
Enterprise value₹M
138.6
139.1
162.1
192.9
208.5
205.4
202.8
210.0
211.7
242.0
25.24
3.02%
7.54%
40
61.96
LT debt₹M
61.12
54.86
46.65
48.46
48.20
51.98
45.07
42.95
43.21
40.59
71.69
(3.38%)
(5.46%)
71
Revenue
₹81.82M
(0.41%)
1.00×
Cost of revenue
₹57.27M
(0.41%)
1.00×
Operating expenses
₹17.36M
(0.25%)
1.02×
Spread over hurdle
(6.96%)