57.77
Revenue₹M
101.5
101.1
100.7
103.4
104.4
107.7
107.1
108.7
111.3
114.5
59.11
1.86%
1.25%
36
4.03
Revenue growth%
5.12
5.47
4.27
5.70
6.45
7.98
10.05
8.86
10.52
11.30
7.20
10.05
7.22
17
21.36
Gross margin%
26.28
28.07
26.10
24.25
25.40
22.51
20.26
21.41
19.08
19.18
7.40
20.26
23.38
24
9.33
Operating margin%
31.95
30.09
31.70
31.31
29.75
32.50
32.68
30.41
32.10
29.92
14.83
32.10
31.50
89
3.80
Net margin%
26.04
24.45
22.76
20.52
22.53
23.75
21.21
19.93
21.37
19.51
20.17
21.21
21.95
71
10.31
P/E ratio (avg)x
39.25
45.54
50.42
50.38
56.28
55.35
58.17
67.89
68.90
68.61
7.192
67.89
55.81
53
34.85
EV/EBITx
12.60
12.45
13.69
14.02
15.50
15.02
15.92
14.74
14.03
15.29
36.30
15.02
14.38
23
6.48
FCF yield (avg)%
13.48
13.34
15.30
17.13
14.35
14.82
15.84
13.38
15.11
12.55
2.21
14.82
14.59
9
2.67
FCF margin%
9.08
8.33
11.31
14.08
11.32
13.17
15.36
16.42
15.96
16.91
6.04
15.96
13.63
67
1.164
FCF / Net incomex
1.595
1.796
1.888
2.015
1.846
1.902
1.949
1.753
1.846
1.989
0.269
1.902
1.867
54
17.21
ROIC%
1.68
4.58
5.63
4.05
4.41
2.16
4.27
7.03
8.97
8.90
18.84
7.03
4.49
36
22.34
Return on equity%
23.92
23.28
23.37
21.26
18.96
19.81
18.32
15.61
17.33
17.97
11.00
17.97
19.38
38
13.36
Return on assets%
22.99
24.25
25.92
27.79
25.63
25.78
28.55
29.10
26.14
23.60
19.27
26.14
25.85
47
0.19
EPS₹
0.18
0.18
0.21
0.20
0.19
0.21
0.24
0.28
0.30
0.30
0.21
9.15%
6.32%
—
5.61
EPS growth%
27.10
27.83
30.71
30.07
27.22
25.34
28.15
29.37
28.40
26.58
6.92
28.15
27.99
86
0.06
Bookvalue per sh₹
0.12
0.12
0.12
0.13
0.12
0.11
0.12
0.13
0.14
0.14
0.15
1.94%
1.69%
—
0.18
FCF per share₹
0.18
0.16
0.16
0.14
0.12
0.12
0.11
0.10
0.10
0.09
0.29
(6.25%)
(6.35%)
—
0.24
Dividend per sh₹
0.09
0.09
0.10
0.11
0.10
0.10
0.09
0.08
0.08
0.09
0.19
(1.81%)
(1.42%)
—
14.80
Div yield (avg)%
7.88
8.77
8.03
7.11
6.17
4.89
3.57
2.69
1.30
3.85
25.03
3.57
5.53
94
4.00
Payout ratio%
2.17
3.90
6.33
9.10
10.58
8.28
5.39
4.01
5.23
5.92
25.77
5.39
5.66
32
258.1
Shares (diluted)M
349.1
397.0
406.4
399.3
456.1
434.1
434.9
487.1
521.7
575.6
263.5
4.76%
6.40%
13
8.24
Buyback yield%
0.40
1.36
0.40
0.40
0.40
1.34
0.40
0.40
3.20
0.84
10.90
0.84
0.40
64
0.673
D/E ratiox
2.606
2.687
2.537
2.946
3.166
3.214
3.561
3.480
3.411
3.508
1.152
3.480
3.190
43
104.4
Enterprise value₹M
27.67
26.63
26.90
29.54
32.60
32.50
30.81
29.88
31.85
30.92
72.60
(1.05%)
0.48%
5
31.19
LT debt₹M
93.43
97.52
91.90
86.49
86.97
79.05
71.42
76.06
66.83
71.97
61.01
(3.72%)
(2.59%)
89
Revenue
₹114.5M
1.25%
1.00×
Cost of revenue
₹58.21M
1.27%
1.00×
Operating expenses
₹17.48M
0.61%
0.94×
Goodwill & intangibles
17.96%
Spread over hurdle
12.96%