16.28
Revenue₹M
51.61
52.48
54.35
56.18
59.13
60.97
62.38
65.86
69.11
70.53
17.19
3.59%
3.60%
87
15.05
Revenue growth%
5.36
2.50
3.01
4.18
3.79
1.46
0.40
0.40
0.40
3.08
29.39
0.40
2.76
51
5.57
Gross margin%
3.94
1.91
1.53
1.66
2.88
4.87
7.28
9.09
8.39
11.09
12.74
8.39
4.40
87
8.44
Operating margin%
14.11
16.73
19.24
21.26
23.24
23.24
23.88
22.62
22.26
23.98
29.22
23.24
22.44
55
2.78
Net margin%
23.08
20.34
18.00
17.04
15.57
17.94
17.80
16.18
16.26
13.77
9.63
16.26
17.42
31
34.68
P/E ratio (avg)x
16.25
14.77
13.61
14.57
13.17
13.59
13.08
12.98
12.54
12.42
36.52
12.98
13.38
26
22.24
EV/EBITx
33.57
30.25
28.49
30.76
32.15
30.17
31.55
31.11
30.06
25.83
10.32
30.17
30.51
89
29.40
FCF yield (avg)%
0.96
3.92
5.71
8.19
5.43
6.92
5.43
6.12
7.91
9.72
24.96
6.92
5.92
61
26.83
FCF margin%
6.65
6.34
8.27
8.40
10.42
8.08
7.57
8.79
11.57
10.35
14.29
8.79
8.34
49
0.151
FCF / Net incomex
3.341
3.296
3.295
3.832
4.155
5.042
5.447
6.009
6.513
6.913
1.447
6.009
4.598
59
7.91
ROIC%
13.40
10.87
8.05
5.13
6.51
5.82
6.65
4.31
1.32
2.47
19.23
4.31
6.17
58
14.61
Return on equity%
26.08
28.76
29.59
28.96
26.99
26.88
28.40
25.99
26.70
25.16
9.75
26.70
26.93
76
4.67
Return on assets%
28.05
26.32
28.05
27.61
26.75
28.50
31.00
28.24
27.67
24.88
6.04
28.24
27.86
23
0.61
EPS₹
0.72
0.76
0.72
0.84
0.85
1.00
1.11
1.07
1.06
1.05
0.66
4.17%
5.22%
—
7.80
EPS growth%
30.08
30.10
32.11
32.82
34.38
31.79
30.06
30.74
32.74
32.00
28.43
31.79
31.90
71
0.61
Bookvalue per sh₹
0.13
0.14
0.14
0.13
0.12
0.12
0.10
0.11
0.12
0.10
0.49
(2.81%)
(2.26%)
—
0.45
FCF per share₹
0.18
0.19
0.19
0.19
0.20
0.21
0.18
0.16
0.16
0.16
0.13
(4.55%)
(1.08%)
—
0.59
Dividend per sh₹
0.37
0.37
0.39
0.38
0.44
0.48
0.51
0.55
0.63
0.73
0.28
10.57%
7.77%
—
23.88
Div yield (avg)%
6.81
9.47
10.74
8.39
6.50
4.91
4.25
5.89
6.75
5.19
22.69
5.19
6.63
43
20.63
Payout ratio%
32.47
34.43
34.93
37.03
36.09
34.40
34.13
32.18
30.32
28.56
14.27
32.18
34.27
38
53.32
Shares (diluted)M
88.30
101.6
99.87
117.3
139.7
162.0
173.2
195.8
228.1
269.4
54.00
14.04%
11.47%
59
23.66
Buyback yield%
31.98
30.96
31.00
29.28
27.57
27.45
28.50
31.42
33.26
33.27
5.67
31.42
30.98
7
0.199
D/E ratiox
0.288
0.268
0.311
0.361
0.395
0.444
0.470
0.443
0.442
0.502
1.161
0.444
0.419
8
5.713
Enterprise value₹M
38.56
42.02
37.18
33.66
31.66
33.64
32.46
34.76
31.09
33.65
14.14
1.22%
(2.04%)
71
54.60
LT debt₹M
35.78
33.19
31.44
31.41
34.49
35.96
34.79
36.21
35.24
31.33
43.79
(1.90%)
(0.76%)
17
Revenue
₹70.53M
3.60%
1.00×
Cost of revenue
₹28.92M
3.15%
0.96×
Operating expenses
₹16.65M
3.71%
1.01×
Cash and investments
15.13%
Spread over hurdle
11.02%