160.8
Revenue₹M
84.49
89.18
95.52
100.7
105.8
113.2
121.2
128.6
131.8
140.7
175.9
5.86%
5.92%
17
6.17
Revenue growth%
12.52
10.64
12.42
12.68
10.72
9.80
12.22
12.82
14.79
17.63
29.04
12.82
12.47
63
24.62
Gross margin%
28.77
27.52
28.12
27.54
26.21
26.94
25.48
24.59
23.67
21.38
7.69
24.59
26.57
18
3.13
Operating margin%
4.16
1.53
0.40
0.40
0.40
0.40
0.40
0.40
2.17
1.44
10.39
0.40
0.40
73
20.20
Net margin%
26.30
25.09
26.01
27.98
28.36
25.52
24.63
27.35
26.03
24.98
21.91
25.52
26.02
49
26.93
P/E ratio (avg)x
23.32
23.50
26.19
31.40
36.71
40.97
45.99
50.13
49.36
51.59
15.66
49.36
38.84
62
35.36
EV/EBITx
10.84
11.98
12.50
12.19
11.88
12.14
13.83
13.87
13.43
13.44
28.83
13.44
12.34
37
9.70
FCF yield (avg)%
20.36
19.62
17.36
20.25
19.70
18.50
16.04
17.37
17.33
15.85
13.21
17.33
17.93
87
19.38
FCF margin%
27.77
30.47
27.53
24.61
24.72
26.31
24.37
22.00
20.50
21.27
10.14
22.00
24.67
22
0.840
FCF / Net incomex
0.166
0.150
0.138
0.148
0.144
0.144
0.137
0.137
0.131
0.123
0.313
0.137
0.141
36
6.34
ROIC%
3.23
4.06
5.45
5.19
6.93
6.43
4.98
3.78
0.90
1.50
20.88
3.78
4.52
52
2.15
Return on equity%
16.23
14.29
15.44
12.67
13.73
15.90
16.15
15.87
13.98
13.80
18.51
15.87
14.87
52
14.96
Return on assets%
15.76
14.82
13.86
13.28
10.44
8.73
9.05
6.37
4.90
2.00
24.11
6.37
9.74
8
1.12
EPS₹
0.36
0.35
0.34
0.33
0.35
0.33
0.33
0.34
0.30
0.33
1.21
(1.58%)
(2.02%)
—
22.65
EPS growth%
7.65
9.81
8.11
7.44
7.62
8.75
8.45
6.64
9.12
11.24
20.41
8.75
8.28
38
1.75
Bookvalue per sh₹
1.73
1.67
1.71
1.79
1.89
1.95
2.15
1.99
2.16
1.99
1.21
0.96%
1.08%
—
0.91
FCF per share₹
2.19
2.46
2.84
2.84
2.61
2.58
2.58
2.46
2.62
2.81
0.28
1.50%
3.44%
—
0.58
Dividend per sh₹
0.75
0.81
0.92
0.91
1.02
1.09
1.25
1.18
1.20
1.16
1.72
2.64%
3.93%
—
19.62
Div yield (avg)%
15.34
13.69
15.47
14.40
14.95
15.04
14.94
13.22
12.70
9.72
10.41
13.22
14.67
11
8.95
Payout ratio%
5.64
6.50
5.17
7.53
6.98
9.23
8.50
8.02
9.39
10.31
16.14
9.23
7.77
68
72.50
Shares (diluted)M
57.13
60.18
64.08
60.29
58.18
60.72
57.91
54.99
47.18
48.76
71.22
(3.47%)
(2.98%)
21
4.31
Buyback yield%
13.61
11.03
13.68
15.79
15.50
14.15
12.09
11.64
13.73
13.86
8.96
13.73
13.70
54
0.698
D/E ratiox
1.127
1.178
1.025
1.128
0.997
0.920
0.843
0.768
0.768
0.751
1.171
0.768
0.959
47
143.0
Enterprise value₹M
96.97
91.57
87.97
94.60
84.54
86.90
76.33
75.14
80.70
72.55
58.47
(3.01%)
(4.19%)
12
166.4
LT debt₹M
191.5
219.4
218.7
209.5
244.5
260.7
263.1
302.0
313.7
339.6
56.71
6.80%
7.02%
64
Revenue
₹140.7M
5.92%
1.00×
Cost of revenue
₹98.46M
5.92%
1.00×
Operating expenses
₹19.73M
6.63%
1.07×
Goodwill & intangibles
14.75%
Spread over hurdle
(4.49%)