26.98
Revenue₹M
106.1
105.8
107.8
108.5
110.7
110.6
110.4
112.9
113.2
113.3
27.60
0.47%
0.53%
19
4.76
Revenue growth%
16.33
18.00
19.80
17.38
15.21
14.94
15.33
17.90
18.50
18.88
21.40
17.90
17.64
30
28.72
Gross margin%
24.39
24.20
26.69
28.77
28.78
26.60
26.61
29.00
28.06
27.95
27.91
27.95
27.32
29
5.93
Operating margin%
10.19
8.81
6.21
4.18
1.19
1.50
2.97
5.28
4.16
4.31
25.69
4.16
4.25
49
23.37
Net margin%
1.75
0.40
0.40
0.40
1.50
1.89
4.70
2.91
3.09
4.25
11.39
3.09
1.82
72
11.66
P/E ratio (avg)x
21.30
19.35
19.28
17.91
17.84
17.62
18.43
19.41
19.33
17.27
35.12
18.43
18.86
55
25.36
EV/EBITx
17.74
16.36
16.94
16.05
17.19
15.94
16.12
15.67
16.32
18.61
35.78
16.12
16.34
85
20.73
FCF yield (avg)%
0.62
0.40
1.04
2.85
1.07
1.60
1.54
0.40
1.39
0.40
26.60
1.39
1.06
12
28.34
FCF margin%
30.80
32.41
30.34
32.82
31.54
34.24
32.39
30.03
31.09
31.04
15.92
31.09
31.32
22
0.583
FCF / Net incomex
0.452
0.487
0.530
0.497
0.521
0.498
0.550
0.605
0.677
0.666
0.809
0.605
0.525
54
8.82
ROIC%
24.65
23.47
22.54
22.22
22.85
25.77
23.57
23.16
24.87
26.03
21.34
24.87
23.52
61
18.80
Return on equity%
8.72
6.30
6.74
8.57
6.78
6.18
3.99
5.75
2.96
1.25
5.46
3.99
6.24
70
4.19
Return on assets%
8.63
10.21
7.82
6.02
5.52
6.02
5.55
3.25
2.24
0.40
17.76
3.25
5.78
17
0.20
EPS₹
0.60
0.60
0.60
0.64
0.60
0.57
0.54
0.51
0.50
0.53
0.21
(2.43%)
(0.73%)
—
28.34
EPS growth%
1.40
0.40
0.53
1.56
2.35
4.27
2.97
0.40
1.39
0.44
17.77
1.39
1.40
72
0.18
Bookvalue per sh₹
0.32
0.34
0.31
0.32
0.29
0.28
0.27
0.24
0.23
0.21
0.18
(6.42%)
(4.82%)
—
0.18
FCF per share₹
0.31
0.34
0.37
0.43
0.49
0.46
0.49
0.54
0.60
0.62
0.72
5.06%
8.90%
—
0.52
Dividend per sh₹
0.53
0.48
0.42
0.44
0.39
0.35
0.36
0.34
0.33
0.33
0.61
(3.32%)
(5.72%)
—
7.06
Div yield (avg)%
24.14
25.81
27.13
28.31
26.83
24.71
25.69
24.71
26.97
27.56
28.00
25.69
26.32
86
22.01
Payout ratio%
6.08
8.22
10.42
7.84
5.25
5.58
5.38
3.49
4.55
2.44
29.24
4.55
5.48
53
87.21
Shares (diluted)M
83.79
87.08
95.60
92.84
102.2
112.8
109.1
113.5
111.2
105.0
87.42
0.55%
2.84%
58
6.44
Buyback yield%
2.61
5.59
5.29
2.31
1.71
2.68
2.76
3.81
1.74
0.40
24.34
2.68
2.64
30
0.386
D/E ratiox
0.141
0.128
0.127
0.129
0.126
0.139
0.148
0.139
0.136
0.141
0.153
0.139
0.138
94
13.38
Enterprise value₹M
109.1
109.2
111.1
107.0
108.0
100.8
112.5
121.9
113.4
128.3
16.06
3.51%
1.00%
87
45.13
LT debt₹M
11.79
12.17
11.42
12.33
13.76
14.16
13.44
13.68
15.19
14.06
91.06
0.43%
1.83%
65
Revenue
₹113.3M
0.53%
1.00×
Cost of revenue
₹68.16M
0.61%
1.01×
Operating expenses
₹14.83M
1.32%
1.08×
Property and equipment
18.66%
Cash and investments
14.74%
Spread over hurdle
37.37%