25.53
Revenue₹M
134.3
136.4
139.9
145.4
147.5
153.0
159.1
161.4
164.2
168.4
27.30
2.69%
2.73%
58
25.10
Revenue growth%
14.95
17.82
20.15
18.49
18.67
20.70
23.66
24.25
21.54
23.57
23.40
23.57
20.43
46
11.11
Gross margin%
11.41
8.88
8.27
8.23
9.84
12.33
13.06
12.88
15.77
18.72
29.74
13.06
11.87
18
15.61
Operating margin%
20.98
18.57
15.86
13.37
15.58
13.03
12.07
12.56
9.78
12.40
10.76
12.40
13.20
85
24.51
Net margin%
0.40
0.40
2.31
4.26
5.31
6.93
7.12
4.93
4.27
1.35
15.68
4.93
4.26
41
11.43
P/E ratio (avg)x
14.94
15.17
14.79
15.57
15.88
15.50
15.84
13.52
12.56
10.67
6.926
13.52
15.05
43
10.81
EV/EBITx
31.10
28.85
28.80
32.31
33.00
36.98
37.55
36.65
36.91
35.36
11.36
36.91
34.18
44
28.49
FCF yield (avg)%
12.31
12.82
10.63
13.39
11.18
13.52
13.19
10.91
9.47
7.43
10.30
10.91
11.74
6
10.06
FCF margin%
26.41
24.97
25.52
27.44
25.36
22.75
22.03
24.88
26.45
29.34
4.32
24.88
25.44
47
0.335
FCF / Net incomex
1.798
1.997
1.983
2.285
2.278
2.241
2.472
2.605
2.657
2.590
0.762
2.590
2.281
26
8.86
ROIC%
17.78
18.62
17.38
16.55
17.35
18.33
17.63
18.08
16.27
15.66
7.71
17.63
17.50
81
25.55
Return on equity%
18.92
20.30
18.82
16.77
17.98
20.05
17.06
17.92
20.68
19.37
3.15
19.37
18.87
65
18.14
Return on assets%
16.70
19.38
22.08
19.88
20.06
19.47
16.51
13.94
15.41
14.45
27.58
15.41
18.04
44
0.40
EPS₹
0.96
1.11
1.09
1.22
1.31
1.44
1.49
1.48
1.51
1.60
0.44
4.04%
6.90%
—
28.89
EPS growth%
20.30
20.73
20.98
22.83
23.18
21.13
20.14
20.60
21.85
20.11
4.70
20.60
20.85
70
0.47
Bookvalue per sh₹
0.13
0.15
0.15
0.16
0.17
0.18
0.18
0.22
0.23
0.26
0.18
8.60%
7.38%
—
0.32
FCF per share₹
0.44
0.46
0.47
0.44
0.43
0.38
0.39
0.33
0.36
0.39
0.58
(1.72%)
(0.75%)
—
0.49
Dividend per sh₹
0.46
0.53
0.51
0.50
0.47
0.54
0.62
0.61
0.70
0.68
0.33
7.80%
3.45%
—
27.55
Div yield (avg)%
24.35
21.57
22.21
22.61
20.69
20.35
17.72
20.65
19.91
21.80
5.39
20.35
21.13
34
16.11
Payout ratio%
21.37
19.03
20.73
20.92
22.19
21.62
20.79
20.28
20.29
20.34
2.23
20.34
20.76
23
170.8
Shares (diluted)M
129.1
128.2
119.6
109.8
117.8
130.0
128.1
126.0
139.4
124.1
174.7
1.05%
(1.56%)
68
27.81
Buyback yield%
7.37
7.70
4.70
3.71
6.10
3.67
5.18
6.31
9.03
10.09
5.38
6.31
6.21
20
0.964
D/E ratiox
0.816
0.855
0.868
0.906
0.869
0.914
0.889
0.979
1.088
1.246
1.752
0.979
0.897
12
11.27
Enterprise value₹M
51.14
52.08
50.79
46.13
44.20
40.22
41.43
38.14
39.53
42.41
78.88
(0.82%)
(1.03%)
40
43.19
LT debt₹M
91.70
88.10
91.41
88.70
94.22
99.61
87.89
78.36
72.66
73.82
86.02
(4.76%)
(3.42%)
63
Revenue
₹168.4M
2.73%
1.00×
Cost of revenue
₹111.1M
2.99%
1.02×
Operating expenses
₹36.78M
2.48%
0.98×
Cash and investments
15.12%
Spread over hurdle
(3.87%)