4.244
Revenue₹M
8.977
9.420
10.17
10.78
11.49
12.05
12.95
13.81
15.08
4.340
4.824
6.96%
6.32%
47
11.99
Revenue growth%
18.27
15.99
14.30
11.48
9.21
9.34
8.63
10.41
12.91
10.18
5.64
9.34
12.19
88
23.34
Gross margin%
9.27
10.09
12.21
13.69
13.44
12.61
14.50
14.95
16.13
12.49
18.47
14.50
13.03
79
16.36
Operating margin%
26.00
23.64
22.15
23.82
25.72
23.07
21.02
22.79
24.77
18.24
2.55
23.07
23.73
41
6.51
Net margin%
4.90
5.68
3.56
4.75
2.49
3.48
5.19
5.26
3.97
9.53
18.33
3.97
4.36
17
17.90
P/E ratio (avg)x
14.66
16.88
18.08
18.75
18.31
20.92
23.42
25.03
23.61
8.119
14.59
23.42
18.53
91
12.99
EV/EBITx
36.96
32.29
32.05
33.97
32.20
35.63
36.43
34.12
31.54
35.08
20.43
34.12
34.04
79
22.95
FCF yield (avg)%
21.74
20.03
17.39
15.54
13.40
14.29
11.71
10.20
11.21
29.88
25.83
11.71
14.91
61
11.34
FCF margin%
4.01
4.10
2.31
4.85
6.55
5.42
7.22
6.89
4.60
16.97
19.25
6.55
4.85
57
1.208
FCF / Net incomex
0.902
0.867
0.957
1.055
1.172
1.128
1.017
1.141
1.198
0.887
1.516
1.141
1.036
26
17.99
ROIC%
31.30
29.86
29.74
31.81
33.12
36.02
35.22
35.46
34.10
26.17
27.78
35.22
32.50
20
23.70
Return on equity%
2.76
3.35
5.80
6.90
8.23
6.02
5.35
5.49
6.80
7.35
22.53
6.02
5.64
91
4.64
Return on assets%
15.61
13.88
16.00
16.91
17.55
16.31
16.13
17.88
20.19
17.27
21.95
17.55
16.61
17
0.29
EPS₹
0.26
0.27
0.24
0.23
0.23
0.22
0.21
0.18
0.20
0.31
0.35
(2.92%)
(3.44%)
—
20.17
EPS growth%
12.27
10.73
11.03
9.15
9.38
9.44
7.00
7.34
7.27
18.67
2.23
7.34
9.41
64
0.26
Bookvalue per sh₹
0.31
0.29
0.28
0.30
0.33
0.33
0.37
0.36
0.36
0.45
0.50
3.62%
0.30%
—
0.33
FCF per share₹
1.05
1.23
1.28
1.43
1.67
1.95
2.04
2.07
2.49
0.46
0.27
11.78%
12.79%
—
0.07
Dividend per sh₹
0.09
0.09
0.08
0.09
0.08
0.09
0.09
0.08
0.08
0.42
0.43
(3.06%)
(3.01%)
—
10.11
Div yield (avg)%
31.85
33.79
33.33
35.23
34.00
31.27
30.41
30.80
30.42
29.78
16.03
30.80
32.53
92
6.68
Payout ratio%
19.63
16.94
17.71
19.47
18.25
16.01
13.40
14.62
14.61
9.98
5.08
14.62
17.32
74
10.55
Shares (diluted)M
16.40
17.18
18.23
19.48
21.41
23.54
24.58
28.70
27.33
10.09
10.16
7.00%
8.31%
58
26.85
Buyback yield%
6.12
3.43
1.85
3.92
6.21
5.80
5.22
7.70
4.83
4.80
19.26
5.80
5.51
57
1.363
D/E ratiox
1.724
1.995
2.084
2.213
2.361
2.447
2.782
2.796
3.119
1.570
0.320
2.782
2.287
66
10.29
Enterprise value₹M
2.388
2.364
2.588
2.367
2.713
2.678
2.652
2.814
3.016
16.16
6.348
4.96%
1.65%
40
1.039
LT debt₹M
10.67
11.35
11.73
11.21
12.34
13.26
13.29
12.74
12.98
3.628
14.02
2.98%
1.09%
61
Revenue
₹15.08M
6.32%
1.00×
Cost of revenue
₹8.397M
6.71%
1.04×
Operating expenses
₹3.288M
6.09%
0.98×
Property and equipment
15.81%
Spread over hurdle
(4.62%)