30.05
Revenue₹M
33.53
33.26
33.90
33.64
34.43
35.05
36.24
37.49
37.02
37.73
33.13
1.85%
1.46%
8
10.67
Revenue growth%
7.19
4.61
4.80
5.46
6.55
6.91
6.88
7.64
5.91
7.28
16.64
6.91
6.71
60
21.35
Gross margin%
5.10
5.31
4.10
4.61
4.60
3.36
1.79
2.40
2.70
0.45
13.87
2.40
3.73
49
18.74
Operating margin%
20.13
20.55
22.56
25.48
24.65
25.96
23.29
21.14
18.60
19.74
24.28
21.14
21.85
95
26.20
Net margin%
20.02
21.75
21.18
23.74
25.72
26.61
25.90
26.62
24.64
21.74
17.51
25.90
24.19
79
18.59
P/E ratio (avg)x
10.38
9.763
10.83
10.75
10.44
9.819
9.286
9.670
10.31
10.46
32.10
9.819
10.35
76
10.60
EV/EBITx
27.77
27.12
30.23
27.78
24.50
26.72
29.10
26.21
23.78
24.38
21.92
26.21
26.92
88
28.87
FCF yield (avg)%
25.91
26.56
24.90
24.10
27.01
26.44
23.59
25.76
23.78
22.36
22.69
23.78
25.33
15
28.46
FCF margin%
5.58
7.28
4.40
3.25
2.31
1.23
0.40
2.65
1.45
0.40
25.45
1.23
2.48
78
0.306
FCF / Net incomex
1.321
1.305
1.431
1.572
1.591
1.588
1.672
1.672
1.758
1.938
0.761
1.672
1.590
23
6.70
ROIC%
7.58
7.09
8.06
10.24
10.11
8.64
8.10
7.58
7.37
9.24
18.02
8.10
8.08
38
3.82
Return on equity%
9.64
11.86
10.66
13.62
13.52
16.11
16.90
15.25
14.22
12.52
17.59
15.25
13.57
57
2.28
Return on assets%
6.91
6.74
5.56
5.03
4.77
4.45
6.28
8.20
9.90
10.42
23.70
8.20
6.51
43
0.13
EPS₹
0.13
0.15
0.15
0.18
0.17
0.19
0.20
0.24
0.25
0.26
0.13
9.06%
8.32%
—
23.62
EPS growth%
19.62
17.23
18.38
17.32
15.93
13.01
13.79
11.07
9.99
9.30
9.78
11.07
14.86
24
0.15
Bookvalue per sh₹
0.18
0.21
0.22
0.25
0.24
0.26
0.26
0.29
0.28
0.32
0.02
5.94%
5.97%
—
0.14
FCF per share₹
0.15
0.15
0.16
0.17
0.17
0.17
0.17
0.16
0.15
0.17
0.06
0.60%
2.71%
—
0.07
Dividend per sh₹
0.19
0.18
0.20
0.20
0.23
0.26
0.27
0.31
0.31
0.34
0.06
8.07%
7.06%
—
3.16
Div yield (avg)%
24.69
25.57
24.95
27.51
29.91
30.39
33.19
31.40
34.11
35.57
9.07
33.19
30.15
7
16.38
Payout ratio%
19.32
18.21
18.56
20.45
17.47
17.24
18.05
19.28
20.30
18.68
2.67
18.68
18.62
82
85.87
Shares (diluted)M
109.6
99.87
100.8
103.0
109.5
107.0
105.4
100.4
98.95
99.77
85.13
(1.85%)
(0.63%)
61
28.16
Buyback yield%
2.52
0.40
0.40
0.40
2.12
0.40
0.40
0.40
3.03
0.55
19.87
0.40
0.40
53
0.594
D/E ratiox
0.579
0.615
0.700
0.795
0.902
0.875
0.906
0.962
1.093
1.078
0.572
0.962
0.889
50
9.618
Enterprise value₹M
23.76
21.96
20.28
23.27
23.98
26.19
24.75
23.82
26.25
24.29
20.61
0.26%
1.66%
48
23.05
LT debt₹M
16.83
18.37
19.41
20.11
20.16
18.56
20.85
22.26
24.06
24.29
7.801
3.79%
4.33%
48
Revenue
₹37.73M
1.46%
1.00×
Cost of revenue
₹26.41M
1.46%
1.00×
Operating expenses
₹6.386M
2.54%
1.11×
Spread over hurdle
10.59%