40.74
Revenue₹M
23.14
24.88
26.77
29.02
30.74
32.47
34.69
37.37
40.20
43.27
42.09
7.08%
6.90%
94
3.33
Revenue growth%
3.95
6.66
4.15
4.62
2.55
4.79
2.39
2.71
0.40
3.27
4.18
2.71
3.61
90
25.61
Gross margin%
21.30
21.22
22.95
24.83
25.56
26.79
27.91
26.46
24.84
24.22
3.61
26.46
24.83
45
16.62
Operating margin%
18.11
17.45
19.69
18.81
17.80
18.20
18.76
17.88
16.92
14.09
27.49
17.88
18.00
23
9.30
Net margin%
10.28
12.57
15.36
16.66
14.52
13.01
14.60
15.18
17.16
18.33
26.28
15.18
14.89
52
36.43
P/E ratio (avg)x
12.43
12.27
12.32
12.51
12.65
14.03
14.12
13.75
13.70
14.89
25.06
14.03
13.17
90
34.24
EV/EBITx
13.82
15.51
16.39
16.70
17.96
18.39
19.46
21.84
22.13
23.94
13.76
21.84
18.18
77
25.03
FCF yield (avg)%
16.31
14.74
14.25
14.71
15.02
14.81
16.75
18.58
17.60
16.43
29.62
16.75
15.67
40
4.87
FCF margin%
8.43
7.61
8.58
7.42
8.43
6.01
5.83
8.35
9.85
12.28
10.52
8.35
8.39
76
1.658
FCF / Net incomex
1.237
1.244
1.335
1.307
1.449
1.306
1.329
1.333
1.407
1.406
0.310
1.333
1.331
57
20.79
ROIC%
7.75
5.68
6.89
7.90
6.35
4.00
4.83
6.59
8.92
6.37
3.21
6.37
6.48
22
26.31
Return on equity%
18.81
18.83
20.32
21.17
20.15
19.24
16.91
19.53
18.43
18.15
20.22
18.43
19.03
79
12.02
Return on assets%
18.82
17.76
20.13
21.43
23.77
24.31
25.72
23.53
24.51
24.62
14.04
24.51
23.65
6
0.27
EPS₹
0.19
0.20
0.23
0.23
0.22
0.26
0.29
0.28
0.32
0.34
0.29
8.88%
7.76%
—
5.25
EPS growth%
5.13
5.57
7.43
5.49
7.45
9.97
7.97
10.44
10.96
11.80
18.73
10.44
7.71
27
0.35
Bookvalue per sh₹
0.15
0.17
0.18
0.19
0.21
0.20
0.21
0.24
0.28
0.26
0.13
4.37%
6.01%
—
0.08
FCF per share₹
0.13
0.12
0.13
0.12
0.13
0.12
0.14
0.13
0.14
0.16
0.16
4.63%
2.40%
—
0.07
Dividend per sh₹
0.21
0.22
0.21
0.20
0.21
0.22
0.23
0.23
0.24
0.25
0.37
3.23%
2.08%
—
23.19
Div yield (avg)%
4.18
5.50
4.78
5.08
5.03
6.18
6.13
8.28
7.32
5.42
20.38
6.18
5.46
24
10.27
Payout ratio%
26.74
28.61
25.72
23.73
22.00
19.93
18.67
17.18
15.39
17.60
10.21
17.60
20.97
56
34.83
Shares (diluted)M
51.48
48.48
49.93
54.51
53.40
57.02
51.95
50.67
46.15
45.63
34.61
(3.10%)
(0.29%)
45
4.15
Buyback yield%
32.56
31.38
28.63
27.29
30.14
31.97
31.28
30.52
32.67
32.74
8.53
31.97
31.33
78
0.852
D/E ratiox
0.879
0.849
0.856
0.925
1.027
1.208
1.184
1.311
1.423
1.373
0.951
1.311
1.106
15
34.52
Enterprise value₹M
43.26
48.00
52.13
53.19
60.71
62.62
66.88
64.54
68.30
65.77
18.16
1.61%
5.24%
19
40.81
LT debt₹M
42.48
43.39
41.34
40.34
43.45
41.33
40.56
42.06
45.34
45.59
3.581
0.97%
2.09%
11
Revenue
₹43.27M
6.90%
1.00×
Cost of revenue
₹27.59M
6.95%
1.00×
Operating expenses
₹8.069M
6.00%
0.92×
Goodwill & intangibles
17.20%
Cash and investments
15.33%
Spread over hurdle
(11.39%)