82.02
Revenue₹M
109.8
115.1
123.2
129.8
136.1
148.9
156.9
168.5
177.2
186.1
85.74
6.45%
6.34%
54
19.36
Revenue growth%
11.47
13.06
14.82
16.66
14.02
11.08
10.67
11.71
12.72
13.30
12.58
11.71
12.89
23
9.66
Gross margin%
13.62
15.45
16.32
15.48
15.28
13.64
13.48
11.17
13.49
12.02
23.96
13.48
13.63
16
16.38
Operating margin%
17.32
20.07
17.60
19.97
20.70
17.91
17.09
17.87
19.87
19.96
10.55
17.91
18.89
32
6.24
Net margin%
1.21
4.12
5.07
7.28
8.92
10.25
10.03
12.14
14.97
16.77
29.19
12.14
9.48
26
23.34
P/E ratio (avg)x
21.70
21.84
26.08
25.99
27.16
29.08
33.43
39.37
43.54
45.93
6.676
39.37
28.12
34
19.88
EV/EBITx
32.20
30.41
32.20
29.16
27.90
30.20
31.45
30.89
32.49
35.28
10.71
31.45
31.17
8
22.12
FCF yield (avg)%
25.31
27.20
28.67
27.31
29.97
31.53
31.22
31.89
34.35
35.41
29.08
31.89
30.60
67
13.43
FCF margin%
16.38
19.24
17.18
18.19
20.51
18.36
19.10
21.14
18.15
15.53
21.35
18.36
18.27
81
0.406
FCF / Net incomex
0.203
0.212
0.219
0.233
0.212
0.230
0.208
0.196
0.188
0.199
1.715
0.199
0.210
46
2.34
ROIC%
27.62
28.49
26.76
27.20
24.50
25.31
28.22
28.39
30.42
33.34
17.59
28.39
27.92
50
14.56
Return on equity%
30.57
27.59
25.58
23.06
20.74
21.27
19.35
17.77
19.04
18.29
11.73
19.04
21.01
43
13.66
Return on assets%
8.94
6.88
7.27
4.56
1.80
0.65
3.57
1.29
3.13
1.58
2.08
1.58
3.35
28
0.05
EPS₹
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
6.37%
6.31%
—
29.68
EPS growth%
18.01
15.97
14.44
14.96
15.32
15.59
17.30
15.55
12.60
13.21
18.63
15.55
15.43
77
0.01
Bookvalue per sh₹
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
(0.99%)
1.64%
—
0.04
FCF per share₹
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
(6.85%)
(5.21%)
—
0.01
Dividend per sh₹
0.06
0.06
0.07
0.08
0.09
0.09
0.09
0.11
0.13
0.13
0.03
7.54%
9.76%
—
4.46
Div yield (avg)%
23.80
26.03
28.86
30.22
30.03
29.41
28.99
30.29
29.15
28.46
25.23
29.15
29.07
38
21.42
Payout ratio%
23.60
22.92
21.20
23.28
23.27
23.96
23.55
24.41
26.66
25.84
27.09
24.41
23.57
11
1.808
Shares (diluted)B
3.151
3.598
3.587
3.868
4.632
5.368
5.243
5.164
4.996
4.833
1.756
0.85%
5.90%
79
6.00
Buyback yield%
13.72
16.30
14.25
13.87
12.55
10.55
11.87
10.35
12.00
10.02
10.08
10.55
12.28
41
0.797
D/E ratiox
0.815
0.852
0.915
0.945
0.898
0.949
1.060
1.158
1.175
1.088
1.590
1.088
0.947
95
76.30
Enterprise value₹M
63.32
69.66
78.03
81.34
77.96
73.39
75.45
70.02
77.66
76.12
45.59
(0.48%)
1.56%
70
24.26
LT debt₹M
144.8
148.3
155.1
149.1
162.5
176.9
160.3
168.4
173.0
191.8
62.62
3.37%
2.21%
39
Revenue
₹186.1M
6.34%
1.00×
Cost of revenue
₹127.9M
6.15%
0.98×
Operating expenses
₹39.01M
6.43%
1.01×
Cash and investments
16.50%
Spread over hurdle
(6.85%)