29.55
Revenue₹M
25.17
25.18
25.87
25.81
25.73
26.21
26.40
26.43
27.40
28.26
30.55
1.89%
1.48%
78
24.28
Revenue growth%
25.34
24.52
22.65
21.93
24.24
24.71
23.90
26.70
24.02
26.13
6.05
24.71
24.38
71
2.59
Gross margin%
18.88
19.96
20.46
22.93
22.74
24.18
23.57
25.42
26.79
28.21
19.96
25.42
23.25
51
2.44
Operating margin%
20.63
21.43
24.19
23.38
23.58
22.82
25.27
23.26
22.51
24.50
2.99
23.26
23.32
51
26.92
Net margin%
19.88
17.26
18.03
20.32
19.37
17.71
17.41
17.78
17.43
14.80
24.95
17.43
17.75
71
18.02
P/E ratio (avg)x
17.68
20.31
19.38
21.47
21.77
20.41
21.64
20.34
21.84
24.98
18.56
21.64
20.94
93
31.31
EV/EBITx
24.34
24.54
26.17
23.12
21.08
20.79
21.57
23.57
25.75
26.28
22.04
23.57
23.95
30
27.26
FCF yield (avg)%
17.09
19.39
21.80
24.02
23.16
23.08
25.94
26.96
25.22
27.48
26.94
25.94
23.59
18
27.73
FCF margin%
14.78
15.25
14.49
16.51
14.73
11.82
9.75
11.71
11.53
9.99
13.46
11.53
13.16
70
0.898
FCF / Net incomex
1.991
1.845
1.881
1.845
2.107
2.019
2.091
2.363
2.446
2.463
1.695
2.363
2.055
90
17.87
ROIC%
26.12
26.70
24.56
22.50
20.30
21.08
22.44
23.01
20.39
17.59
7.95
21.08
22.47
54
27.04
Return on equity%
20.20
18.01
17.76
15.53
13.65
10.67
8.50
9.70
9.42
9.79
23.23
9.70
12.16
70
24.76
Return on assets%
9.84
8.48
7.55
9.88
8.16
6.03
4.96
6.73
4.78
4.24
21.22
4.96
7.14
64
0.11
EPS₹
0.12
0.11
0.12
0.13
0.15
0.16
0.18
0.19
0.19
0.20
0.12
6.11%
6.34%
—
4.90
EPS growth%
16.74
15.83
14.76
13.72
10.94
13.54
14.52
14.29
16.48
19.44
24.85
14.52
14.64
41
0.23
Bookvalue per sh₹
0.19
0.20
0.19
0.17
0.16
0.16
0.14
0.15
0.15
0.14
0.09
(2.55%)
(4.36%)
—
0.12
FCF per share₹
0.06
0.06
0.06
0.05
0.06
0.06
0.07
0.07
0.07
0.07
0.42
5.28%
1.76%
—
0.25
Dividend per sh₹
0.36
0.37
0.43
0.44
0.46
0.49
0.46
0.47
0.50
0.53
0.29
2.85%
4.59%
—
27.20
Div yield (avg)%
17.95
19.36
22.35
24.87
23.94
25.81
27.18
24.79
24.59
27.38
23.66
25.81
24.69
63
13.86
Payout ratio%
25.33
23.80
20.99
21.29
22.30
24.16
21.19
23.75
24.44
27.28
20.76
24.16
23.77
84
73.80
Shares (diluted)M
50.04
46.31
49.29
51.73
51.51
53.80
51.07
43.67
38.97
40.43
74.66
(4.73%)
(1.79%)
47
28.98
Buyback yield%
26.75
29.47
32.07
30.14
27.85
24.90
22.44
21.45
19.51
20.93
13.30
21.45
25.83
40
0.810
D/E ratiox
0.645
0.587
0.573
0.641
0.654
0.711
0.642
0.632
0.635
0.638
1.483
0.638
0.640
74
17.45
Enterprise value₹M
34.02
34.03
36.11
40.38
43.78
44.25
47.76
45.81
44.93
48.16
15.60
1.92%
4.54%
11
5.004
LT debt₹M
13.29
14.90
13.52
14.28
14.22
14.09
15.83
17.63
17.44
18.49
10.83
5.39%
2.67%
92
Revenue
₹28.26M
1.48%
1.00×
Cost of revenue
₹16.28M
1.60%
1.01×
Operating expenses
₹3.740M
0.85%
0.94×
Property and equipment
15.99%
Spread over hurdle
(6.24%)