14.93
Revenue₹M
25.29
25.38
25.98
26.89
27.04
27.61
27.50
27.66
28.33
29.26
15.92
1.59%
1.40%
83
17.26
Revenue growth%
30.73
28.54
25.76
27.76
25.03
23.69
22.87
22.60
21.49
19.81
7.35
22.60
24.36
85
10.12
Gross margin%
5.76
8.23
10.95
10.21
13.20
12.15
11.65
14.34
16.65
13.89
11.97
13.89
11.90
83
8.58
Operating margin%
5.23
2.75
5.34
7.09
6.10
5.28
6.92
6.79
8.66
9.27
29.98
6.92
6.45
34
21.35
Net margin%
0.40
0.40
0.40
1.05
1.54
3.61
0.84
1.93
2.34
4.69
9.62
2.34
1.29
64
18.48
P/E ratio (avg)x
14.61
13.16
13.36
14.08
13.68
12.09
10.30
10.82
10.62
11.53
34.45
10.82
12.62
26
32.95
EV/EBITx
9.079
7.959
8.859
8.375
9.011
8.733
8.378
9.303
8.753
8.942
10.85
8.753
8.806
77
9.29
FCF yield (avg)%
22.29
19.47
18.37
16.61
14.36
11.39
9.87
11.96
10.60
9.47
3.79
10.60
13.16
93
14.59
FCF margin%
32.85
34.03
34.64
36.67
33.95
31.02
33.77
31.41
32.05
32.70
6.95
32.05
33.31
71
1.650
FCF / Net incomex
0.544
0.493
0.455
0.428
0.447
0.420
0.392
0.354
0.346
0.379
1.514
0.379
0.424
10
8.87
ROIC%
5.63
4.72
3.93
5.97
8.83
7.88
6.81
8.15
10.70
10.17
22.14
8.15
7.35
66
27.82
Return on equity%
20.65
20.44
19.82
18.99
16.25
17.61
15.23
13.04
10.25
9.25
3.81
13.04
16.93
57
5.80
Return on assets%
27.91
29.23
27.59
27.37
29.20
29.76
28.40
31.07
30.46
29.28
23.15
29.76
29.21
15
0.52
EPS₹
0.12
0.12
0.12
0.12
0.13
0.14
0.15
0.15
0.15
0.16
0.57
5.45%
3.23%
—
23.71
EPS growth%
9.68
7.60
5.57
3.00
2.43
2.23
0.40
0.40
0.40
0.40
28.32
0.40
2.33
53
0.74
Bookvalue per sh₹
0.24
0.26
0.27
0.26
0.23
0.24
0.23
0.23
0.25
0.23
0.71
(0.09%)
(0.97%)
—
0.26
FCF per share₹
0.54
0.48
0.45
0.42
0.40
0.37
0.39
0.42
0.40
0.37
0.47
(1.27%)
(3.02%)
—
0.46
Dividend per sh₹
0.75
0.72
0.71
0.70
0.77
0.87
0.81
0.75
0.83
0.89
0.47
2.85%
1.53%
—
15.63
Div yield (avg)%
24.38
24.99
25.20
25.86
28.83
28.24
27.12
24.84
21.98
23.35
7.13
24.84
25.09
70
13.73
Payout ratio%
23.78
26.00
26.90
29.33
27.38
25.57
27.14
28.16
27.17
28.96
21.13
27.17
27.15
15
25.38
Shares (diluted)M
45.54
51.90
50.84
50.08
56.84
64.26
72.13
85.37
98.10
111.2
25.63
14.36%
10.74%
18
18.77
Buyback yield%
11.37
11.36
9.39
12.15
9.37
10.16
9.37
9.40
6.58
9.10
25.42
9.37
9.39
60
0.631
D/E ratiox
1.355
1.423
1.607
1.829
1.853
1.751
1.850
1.906
1.935
1.989
0.148
1.906
1.840
87
18.15
Enterprise value₹M
6.035
6.070
5.778
5.924
6.553
6.876
6.757
8.038
9.457
9.515
18.67
7.74%
5.06%
43
17.25
LT debt₹M
2.018
2.140
2.160
2.032
2.037
1.870
1.730
1.708
1.811
1.686
6.738
(3.71%)
(2.69%)
68
Revenue
₹29.26M
1.40%
1.00×
Cost of revenue
₹20.48M
1.40%
1.00×
Operating expenses
₹4.966M
1.82%
1.04×
Spread over hurdle
(5.85%)