40.60
Revenue₹M
50.59
52.05
52.63
53.54
54.23
55.49
57.01
58.78
60.19
60.78
44.79
2.31%
1.73%
49
17.64
Revenue growth%
2.66
5.07
2.91
5.49
7.22
5.38
6.35
8.29
11.11
9.60
25.43
8.29
5.92
71
5.61
Gross margin%
4.11
5.08
6.68
6.13
7.29
8.11
7.75
10.01
8.38
5.46
23.33
8.11
6.99
51
8.60
Operating margin%
24.72
21.82
21.36
20.49
20.28
20.15
21.41
24.32
23.46
23.63
3.62
23.46
21.61
33
19.37
Net margin%
0.40
2.54
3.89
6.81
5.57
2.73
2.98
2.83
1.56
1.00
8.13
2.73
2.78
32
33.86
P/E ratio (avg)x
14.29
13.48
12.99
13.63
15.05
13.86
14.73
16.41
17.33
15.56
37.82
15.56
14.51
52
7.908
EV/EBITx
21.61
20.41
23.29
21.78
22.34
21.13
23.32
25.87
27.21
27.67
26.87
25.87
22.82
48
24.17
FCF yield (avg)%
5.82
3.07
0.50
0.60
1.40
0.40
3.27
5.85
8.50
9.67
28.51
5.85
3.17
85
29.06
FCF margin%
13.45
15.44
14.30
12.27
12.46
15.20
17.29
18.93
17.70
18.78
7.08
17.70
15.32
94
0.375
FCF / Net incomex
1.865
2.146
2.015
2.238
2.486
2.830
2.731
2.594
2.845
3.141
1.326
2.830
2.540
94
7.76
ROIC%
22.31
21.00
22.59
25.58
27.74
29.93
29.75
31.73
32.03
32.04
2.79
31.73
28.74
85
3.02
Return on equity%
9.50
11.99
12.39
10.42
12.07
9.55
9.28
6.97
6.18
8.63
23.82
8.63
9.52
31
18.48
Return on assets%
19.99
20.42
19.26
17.43
18.61
21.53
19.57
17.80
15.41
18.29
7.48
18.29
18.94
29
0.73
EPS₹
0.87
0.97
1.06
1.21
1.35
1.26
1.42
1.60
1.81
2.03
0.79
8.54%
8.68%
—
14.56
EPS growth%
25.57
24.36
25.39
24.65
22.93
25.18
24.52
24.79
22.52
23.08
9.59
24.52
24.58
70
0.62
Bookvalue per sh₹
0.63
0.62
0.59
0.54
0.48
0.42
0.38
0.34
0.33
0.32
0.13
(7.59%)
(6.60%)
—
0.76
FCF per share₹
0.35
0.40
0.43
0.43
0.50
0.49
0.55
0.52
0.54
0.57
0.72
2.45%
5.40%
—
0.28
Dividend per sh₹
0.26
0.23
0.21
0.20
0.22
0.23
0.20
0.18
0.20
0.19
0.29
(2.45%)
(3.41%)
—
24.27
Div yield (avg)%
22.56
23.64
21.17
21.87
19.44
17.96
16.04
18.63
17.12
16.66
16.61
17.12
19.04
88
15.35
Payout ratio%
11.98
13.49
14.09
12.50
13.43
12.63
12.00
14.52
13.02
13.56
26.09
13.02
13.22
59
29.46
Shares (diluted)M
26.00
26.66
26.85
28.59
31.86
33.79
34.15
38.60
35.29
36.63
28.84
2.83%
3.28%
50
6.11
Buyback yield%
19.69
17.77
19.19
19.03
16.24
16.09
17.08
16.49
16.83
19.67
7.33
16.83
17.42
24
1.213
D/E ratiox
0.956
0.960
1.061
1.152
1.192
1.225
1.374
1.463
1.496
1.546
0.224
1.463
1.208
32
2.758
Enterprise value₹M
10.41
9.732
9.354
8.711
9.412
9.297
10.33
9.851
9.915
10.68
14.56
2.57%
(0.52%)
22
39.31
LT debt₹M
21.00
22.43
22.86
25.47
25.49
25.72
25.19
27.70
28.77
32.39
51.43
4.90%
5.74%
13
Revenue
₹60.78M
1.73%
1.00×
Cost of revenue
₹40.03M
1.74%
1.00×
Operating expenses
₹9.212M
2.28%
1.06×
Goodwill & intangibles
18.85%
Spread over hurdle
(2.53%)