41.32
Revenue₹M
68.52
70.96
74.61
75.25
77.52
81.57
82.84
85.76
86.59
88.12
45.71
2.60%
3.12%
73
20.28
Revenue growth%
22.19
24.39
24.90
25.24
28.05
29.70
31.12
31.64
34.27
32.43
19.24
31.64
28.87
60
6.48
Gross margin%
26.88
27.16
29.85
28.97
30.76
28.01
26.69
28.83
30.58
32.56
4.47
28.83
28.90
91
6.58
Operating margin%
15.55
17.92
15.23
16.27
18.37
15.85
13.82
11.81
12.34
13.27
28.94
13.27
15.39
67
13.42
Net margin%
8.92
10.35
11.69
11.51
12.93
11.52
12.36
12.71
14.22
15.66
26.82
12.71
12.03
41
18.19
P/E ratio (avg)x
4.751
4.749
4.348
3.794
3.552
3.171
2.843
2.590
2.416
2.519
32.77
2.590
3.362
93
9.152
EV/EBITx
18.95
18.41
17.10
17.21
19.15
20.70
21.53
22.99
20.63
23.31
27.79
21.53
19.89
72
5.25
FCF yield (avg)%
25.99
28.57
26.20
25.85
23.70
22.95
25.68
27.26
25.00
22.78
6.61
25.00
25.77
38
18.87
FCF margin%
7.65
7.57
8.42
8.70
10.84
11.38
10.89
9.38
9.86
11.77
14.13
10.89
9.62
73
1.796
FCF / Net incomex
0.813
0.747
0.740
0.748
0.768
0.716
0.732
0.801
0.749
0.697
0.842
0.732
0.747
72
18.27
ROIC%
13.09
14.50
13.15
14.59
13.54
15.48
17.71
15.57
13.07
12.80
27.42
15.48
14.02
45
3.37
Return on equity%
6.69
5.60
4.22
3.12
0.64
0.40
1.67
2.81
1.28
0.40
6.88
1.28
2.24
25
3.43
Return on assets%
26.88
27.43
28.41
31.25
30.69
32.26
34.90
37.17
34.84
32.46
12.44
34.84
31.76
7
0.04
EPS₹
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.04
(4.89%)
(4.71%)
—
14.30
EPS growth%
2.53
4.98
4.15
4.26
6.18
4.62
3.81
6.24
7.78
4.92
8.95
4.92
4.77
80
0.04
Bookvalue per sh₹
0.05
0.05
0.05
0.04
0.04
0.05
0.05
0.05
0.04
0.04
0.08
(1.11%)
(1.96%)
—
0.04
FCF per share₹
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.02
4.46%
4.00%
—
0.03
Dividend per sh₹
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.06
(1.02%)
0.18%
—
22.45
Div yield (avg)%
6.64
5.23
3.00
1.08
0.40
0.40
0.40
1.74
0.40
0.40
6.83
0.40
0.74
30
25.68
Payout ratio%
15.86
15.85
16.56
17.34
16.31
18.30
16.28
17.71
18.14
17.89
17.03
17.89
16.95
37
562.8
Shares (diluted)M
618.1
608.8
693.1
647.6
744.9
696.9
728.0
833.7
962.6
911.2
580.1
4.11%
5.00%
76
16.05
Buyback yield%
14.72
13.99
13.44
14.19
16.00
16.04
13.89
14.49
14.82
14.52
20.12
14.52
14.51
84
0.432
D/E ratiox
2.168
2.600
2.879
3.250
3.869
4.583
4.654
5.057
5.280
5.794
0.408
5.057
4.226
64
96.31
Enterprise value₹M
28.49
32.42
34.31
38.31
43.37
47.45
49.27
56.27
63.54
71.95
62.89
10.65%
10.79%
11
50.87
LT debt₹M
107.0
120.4
111.4
108.4
114.5
114.6
120.7
124.6
141.9
158.7
4.837
6.75%
4.60%
37
Revenue
₹88.12M
3.12%
1.00×
Cost of revenue
₹51.28M
3.10%
1.00×
Operating expenses
₹9.034M
2.18%
0.91×
Goodwill & intangibles
16.94%
Return on capital
236.69%
Spread over hurdle
224.41%