14.11
Revenue₹M
25.42
26.10
26.71
27.35
27.81
27.98
29.05
29.93
31.22
31.42
15.74
2.46%
2.30%
18
5.94
Revenue growth%
32.11
32.83
33.36
35.90
36.89
34.81
33.79
32.76
31.19
29.23
28.67
32.76
33.10
39
18.90
Gross margin%
12.76
11.33
12.25
12.60
14.14
15.90
13.00
13.18
12.16
14.07
27.17
13.18
12.88
95
12.27
Operating margin%
17.28
15.98
14.01
14.68
13.25
11.42
11.11
13.34
13.53
13.74
16.59
13.34
13.64
46
5.24
Net margin%
23.73
25.35
24.72
27.55
27.47
27.34
26.22
27.29
24.68
22.29
29.40
26.22
25.78
34
23.36
P/E ratio (avg)x
20.38
18.05
18.98
20.90
20.47
21.44
21.24
19.25
21.10
21.76
27.96
21.24
20.69
94
14.25
EV/EBITx
24.47
25.99
23.52
22.48
23.73
23.86
23.37
23.47
20.47
21.10
14.29
23.37
23.50
35
7.88
FCF yield (avg)%
1.32
0.40
0.40
0.98
2.44
4.24
5.83
6.33
3.87
2.02
13.47
4.24
2.23
85
17.46
FCF margin%
20.07
18.54
18.96
16.65
14.74
12.67
14.30
11.30
9.32
10.82
22.90
11.30
14.52
80
1.050
FCF / Net incomex
1.018
0.934
0.843
0.884
0.972
1.065
1.112
1.011
1.001
0.957
0.300
1.011
0.986
6
19.14
ROIC%
16.80
15.96
17.63
17.26
15.71
15.74
17.26
16.62
16.60
19.15
12.77
16.62
16.71
21
15.74
Return on equity%
18.00
17.64
16.48
19.28
20.16
20.64
20.79
21.26
20.74
19.06
20.39
20.74
19.72
66
6.12
Return on assets%
9.41
12.10
13.17
11.56
10.38
11.13
10.61
8.37
9.31
9.27
3.68
9.31
10.50
83
0.07
EPS₹
0.06
0.07
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.07
(4.26%)
(3.25%)
—
2.53
EPS growth%
22.93
22.88
21.96
19.85
21.58
20.59
17.83
20.56
20.87
18.58
4.48
20.56
20.73
14
0.02
Bookvalue per sh₹
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.12
0.25%
1.00%
—
0.12
FCF per share₹
0.14
0.14
0.14
0.13
0.13
0.12
0.13
0.14
0.13
0.12
0.03
(1.37%)
(0.27%)
—
0.04
Dividend per sh₹
0.14
0.14
0.15
0.14
0.14
0.13
0.12
0.13
0.14
0.13
0.04
(0.84%)
0.07%
—
12.64
Div yield (avg)%
20.96
21.43
23.91
23.81
25.43
28.12
30.88
32.56
29.83
30.69
22.30
30.69
26.77
79
19.51
Payout ratio%
18.03
19.89
21.10
20.54
22.64
21.08
18.35
18.31
15.72
17.09
7.92
18.31
19.12
69
99.82
Shares (diluted)M
139.4
129.4
125.4
118.1
123.9
131.4
130.1
140.5
149.5
137.7
104.0
2.14%
1.16%
35
7.59
Buyback yield%
10.42
7.90
8.60
5.63
6.33
6.15
5.52
2.72
3.13
5.17
11.93
5.17
5.89
42
1.543
D/E ratiox
1.309
1.290
1.430
1.488
1.640
1.542
1.409
1.405
1.274
1.369
1.682
1.405
1.407
88
3.870
Enterprise value₹M
33.66
34.84
34.74
32.17
35.95
40.27
39.73
42.98
40.40
46.26
5.695
5.17%
3.20%
70
3.851
LT debt₹M
21.12
21.22
20.55
22.44
22.61
22.27
22.82
25.70
23.84
26.90
8.594
3.53%
1.77%
53
Revenue
₹31.42M
2.30%
1.00×
Cost of revenue
₹17.66M
2.27%
1.00×
Operating expenses
₹6.756M
2.49%
1.02×
Goodwill & intangibles
14.86%
Spread over hurdle
(6.79%)