157.2
Revenue₹M
101.1
102.3
107.4
107.9
112.8
117.2
120.5
121.0
121.2
122.9
166.7
1.74%
2.15%
48
9.88
Revenue growth%
6.77
7.68
10.11
8.31
6.28
6.06
4.99
7.36
5.45
5.86
3.61
5.86
6.52
13
10.66
Gross margin%
21.13
19.56
21.21
19.78
20.87
23.63
25.69
23.99
25.69
24.20
14.79
24.20
22.42
77
9.21
Operating margin%
3.40
0.93
2.58
4.50
1.58
1.14
2.69
4.35
2.23
2.75
20.51
2.69
2.64
6
6.01
Net margin%
7.13
8.39
7.56
8.17
6.70
5.89
3.56
1.00
1.02
1.31
13.69
1.31
6.29
53
22.30
P/E ratio (avg)x
40.11
39.68
41.56
47.22
46.12
48.05
49.40
46.92
50.41
56.06
19.30
49.40
47.07
46
14.63
EV/EBITx
32.66
39.14
46.72
49.65
59.53
70.23
80.27
93.13
97.84
116.7
25.68
93.13
64.88
26
28.25
FCF yield (avg)%
4.97
2.44
2.63
5.16
6.27
6.46
8.84
6.04
3.81
6.69
8.05
6.46
5.60
13
3.38
FCF margin%
13.86
14.16
11.80
8.95
10.59
11.62
9.71
7.03
8.68
7.10
7.77
8.68
10.15
36
0.442
FCF / Net incomex
1.143
1.157
1.169
1.356
1.450
1.664
1.878
1.808
2.079
2.379
1.561
1.878
1.557
67
23.22
ROIC%
26.80
24.03
25.49
25.11
22.40
20.02
22.95
21.29
20.57
21.76
15.21
21.29
22.68
82
9.55
Return on equity%
22.36
19.95
20.15
20.80
20.71
23.49
20.53
20.56
23.09
23.49
19.44
23.09
20.76
10
5.86
Return on assets%
28.25
27.61
25.30
24.34
21.44
23.10
26.07
26.40
28.34
31.03
25.39
26.40
26.23
48
0.14
EPS₹
0.25
0.24
0.21
0.22
0.21
0.22
0.23
0.21
0.19
0.20
0.15
(1.29%)
(2.21%)
—
9.05
EPS growth%
14.52
16.61
13.90
15.10
12.49
11.89
10.47
7.93
9.59
8.81
23.74
9.59
12.19
81
0.24
Bookvalue per sh₹
0.09
0.10
0.11
0.13
0.15
0.15
0.15
0.17
0.20
0.19
0.20
5.23%
7.95%
—
0.25
FCF per share₹
0.40
0.39
0.42
0.41
0.46
0.48
0.44
0.42
0.41
0.44
0.21
(0.83%)
1.27%
—
0.45
Dividend per sh₹
0.19
0.20
0.20
0.20
0.20
0.18
0.19
0.19
0.19
0.20
0.17
(0.25%)
(0.01%)
—
5.13
Div yield (avg)%
7.03
6.41
5.39
8.02
7.15
5.99
4.18
4.54
4.08
4.43
7.31
4.43
5.69
80
13.33
Payout ratio%
16.69
16.94
15.29
16.06
14.85
15.77
13.83
15.62
14.67
15.72
10.20
15.62
15.67
61
144.0
Shares (diluted)M
139.3
130.4
141.8
156.5
144.5
159.6
154.7
151.3
164.8
170.4
145.2
3.35%
1.32%
17
20.48
Buyback yield%
8.97
7.03
7.42
5.67
5.01
2.24
1.48
3.24
5.49
4.97
3.12
3.24
5.25
61
0.607
D/E ratiox
0.345
0.335
0.324
0.311
0.291
0.313
0.282
0.281
0.297
0.271
1.512
0.282
0.304
52
47.26
Enterprise value₹M
26.72
26.54
24.71
25.76
22.61
23.86
24.78
26.26
27.61
29.96
111.4
5.78%
1.94%
56
151.0
LT debt₹M
119.1
124.9
130.3
128.0
139.1
133.0
131.1
114.2
115.6
98.88
79.94
(6.60%)
(3.25%)
25
Revenue
₹122.9M
2.15%
1.00×
Cost of revenue
₹86.03M
2.15%
1.00×
Operating expenses
₹19.95M
1.88%
0.97×
Goodwill & intangibles
17.65%
Cash and investments
16.23%
Spread over hurdle
(7.58%)