30.72
Revenue₹M
42.36
46.77
50.58
53.79
58.07
63.18
67.28
73.95
81.24
89.17
33.60
8.96%
8.53%
20
5.68
Revenue growth%
2.07
1.92
4.79
6.13
6.40
8.32
10.23
8.75
6.84
9.08
7.16
8.75
6.62
12
25.27
Gross margin%
9.14
9.36
10.91
10.11
9.40
9.06
9.83
11.61
13.98
11.30
8.35
11.30
9.97
79
13.66
Operating margin%
0.40
0.40
3.29
5.72
5.77
6.15
4.25
4.95
3.17
2.05
27.84
4.25
3.77
15
20.85
Net margin%
5.16
3.22
4.37
4.81
3.37
1.07
3.77
3.29
1.18
1.59
2.79
1.59
3.33
15
32.56
P/E ratio (avg)x
40.71
42.46
40.30
40.48
38.49
43.71
45.76
48.75
47.50
53.68
28.34
47.50
43.08
13
32.64
EV/EBITx
42.85
47.53
56.88
59.46
70.94
74.83
78.19
80.04
96.25
96.72
6.606
80.04
72.89
14
14.98
FCF yield (avg)%
19.01
20.52
23.23
20.65
20.73
18.93
17.78
17.19
19.17
22.00
22.90
18.93
19.84
6
17.83
FCF margin%
4.80
3.09
2.70
4.65
6.70
5.96
4.44
5.60
6.74
4.71
18.30
5.60
4.76
49
0.260
FCF / Net incomex
1.063
1.039
1.142
1.182
1.302
1.406
1.556
1.479
1.589
1.619
1.395
1.556
1.354
87
11.81
ROIC%
2.75
5.54
5.41
5.44
7.82
9.20
7.03
6.56
4.39
5.47
27.58
6.56
5.51
63
16.32
Return on equity%
8.62
8.97
9.01
7.79
10.51
9.00
10.13
12.97
11.12
8.61
27.64
10.13
9.00
38
13.32
Return on assets%
21.51
23.49
25.30
26.56
26.53
25.10
23.16
22.91
21.30
20.63
16.13
22.91
23.32
82
1.81
EPS₹
0.76
0.79
0.71
0.79
0.81
0.85
0.77
0.84
0.75
0.77
1.87
(1.05%)
0.86%
—
3.61
EPS growth%
9.80
10.08
12.76
11.40
9.12
10.88
9.58
11.25
10.81
9.96
6.32
10.81
10.45
17
0.28
Bookvalue per sh₹
1.66
1.64
1.72
1.93
2.00
2.20
2.47
2.71
2.96
2.75
1.20
6.53%
4.76%
—
0.63
FCF per share₹
0.86
0.85
0.99
1.04
0.98
1.13
1.24
1.42
1.47
1.57
0.45
9.96%
6.53%
—
0.77
Dividend per sh₹
1.85
1.78
1.60
1.42
1.45
1.27
1.08
1.12
1.19
1.22
1.20
(3.40%)
(4.91%)
—
7.37
Div yield (avg)%
7.60
6.83
8.38
10.72
13.44
14.25
16.07
16.73
18.07
15.86
21.05
16.07
13.85
56
20.59
Payout ratio%
20.09
22.77
23.66
23.20
23.15
24.62
24.08
26.25
29.01
26.31
18.21
26.25
23.87
32
22.93
Shares (diluted)M
33.59
37.66
40.69
43.96
43.63
47.55
57.33
68.72
81.74
87.13
23.41
14.84%
10.75%
51
15.45
Buyback yield%
21.13
22.95
21.24
18.70
16.37
17.29
16.01
16.06
15.95
15.87
4.88
16.01
16.83
49
1.599
D/E ratiox
0.692
0.610
0.601
0.654
0.574
0.560
0.497
0.521
0.481
0.459
1.608
0.497
0.567
6
51.77
Enterprise value₹M
64.99
69.27
71.79
82.53
82.25
80.22
92.76
102.8
106.3
103.9
72.15
4.78%
3.96%
64
37.85
LT debt₹M
45.24
49.53
48.19
53.35
49.36
53.39
61.82
66.46
69.03
74.46
17.00
8.57%
6.21%
6
Revenue
₹89.17M
8.53%
1.00×
Cost of revenue
₹48.02M
8.58%
1.00×
Operating expenses
₹13.65M
8.25%
0.97×
Cash and investments
17.17%
Spread over hurdle
11.45%