39.82
Revenue₹M
97.20
97.29
98.82
103.0
104.6
107.5
111.4
112.1
117.4
117.9
40.92
2.43%
2.38%
35
3.22
Revenue growth%
11.26
9.54
9.45
12.40
11.03
13.10
12.34
13.10
14.91
12.01
11.45
13.10
12.18
26
15.62
Gross margin%
5.04
3.73
6.57
4.40
2.37
4.30
1.35
1.66
0.40
0.40
23.37
1.35
3.05
10
23.46
Operating margin%
10.34
11.86
10.84
10.66
9.97
10.93
8.09
6.44
8.14
7.84
5.23
8.09
10.16
87
10.49
Net margin%
12.92
10.82
11.90
9.20
8.18
9.73
9.54
8.99
10.17
10.36
18.00
9.73
9.95
86
10.10
P/E ratio (avg)x
41.82
44.52
43.47
41.34
39.61
39.72
35.69
32.49
35.55
32.33
22.98
35.55
39.67
27
13.59
EV/EBITx
13.28
14.64
16.79
16.41
17.71
20.55
20.65
21.80
24.04
25.53
23.41
21.80
19.13
49
4.10
FCF yield (avg)%
27.36
27.88
25.97
28.47
30.15
27.64
27.17
29.98
27.74
28.02
21.86
27.74
27.81
35
21.02
FCF margin%
18.20
16.31
14.78
15.18
15.23
14.75
12.10
12.78
11.62
11.44
17.88
12.10
14.76
17
0.994
FCF / Net incomex
0.621
0.584
0.606
0.593
0.558
0.568
0.546
0.535
0.510
0.507
1.703
0.535
0.563
91
26.34
ROIC%
22.29
23.50
24.70
22.50
19.63
17.37
14.94
15.47
15.35
12.97
6.39
15.35
18.50
27
14.20
Return on equity%
10.80
11.25
14.12
15.19
14.01
12.23
10.33
12.12
11.04
11.92
12.63
11.92
12.02
58
14.92
Return on assets%
31.07
31.96
29.52
27.13
28.00
26.79
25.37
27.94
27.15
26.55
26.40
26.79
27.54
11
0.13
EPS₹
0.42
0.42
0.42
0.44
0.45
0.51
0.57
0.54
0.50
0.48
0.13
1.16%
0.77%
—
4.93
EPS growth%
17.32
14.66
12.35
14.17
15.07
16.42
15.37
15.71
13.43
11.45
22.93
15.37
14.87
5
0.08
Bookvalue per sh₹
0.28
0.24
0.25
0.22
0.19
0.18
0.16
0.17
0.18
0.18
0.39
(0.62%)
(4.24%)
—
0.08
FCF per share₹
0.21
0.21
0.22
0.20
0.19
0.18
0.18
0.20
0.21
0.21
0.31
2.14%
(0.53%)
—
0.45
Dividend per sh₹
0.20
0.21
0.23
0.26
0.27
0.27
0.31
0.34
0.34
0.36
0.11
5.74%
5.23%
—
25.92
Div yield (avg)%
6.47
5.65
6.04
5.76
6.02
3.08
1.07
0.40
0.40
0.40
28.29
0.40
4.37
47
20.60
Payout ratio%
14.76
11.83
10.12
12.52
11.62
10.70
10.61
9.85
12.34
14.68
19.98
10.70
11.73
60
153.3
Shares (diluted)M
190.2
227.5
239.2
278.1
294.7
339.7
396.3
478.9
488.2
540.2
149.4
12.88%
11.07%
10
6.74
Buyback yield%
7.28
4.31
7.02
6.29
8.83
7.65
10.44
8.05
5.37
7.48
29.90
7.65
7.38
23
0.443
D/E ratiox
0.288
0.319
0.346
0.340
0.335
0.382
0.389
0.401
0.431
0.461
0.875
0.401
0.364
37
56.29
Enterprise value₹M
67.38
75.72
77.37
74.98
79.23
93.42
105.8
114.3
120.6
131.5
95.73
10.66%
6.73%
36
103.6
LT debt₹M
31.81
32.40
35.49
39.87
44.24
44.47
52.09
60.65
73.37
74.07
85.43
10.86%
10.66%
76
Revenue
₹117.9M
2.38%
1.00×
Cost of revenue
₹82.55M
2.38%
1.00×
Operating expenses
₹19.52M
2.32%
0.99×
Spread over hurdle
(7.02%)