33.43
Revenue₹M
86.03
86.78
89.74
94.45
96.67
99.32
103.4
106.4
109.6
111.0
36.42
2.81%
2.74%
44
18.83
Revenue growth%
12.42
11.74
12.40
14.10
14.16
14.42
11.68
8.82
6.79
7.12
11.95
8.82
12.07
47
24.05
Gross margin%
18.59
20.62
23.21
21.37
20.05
20.00
22.45
24.17
23.84
22.98
27.27
22.98
21.91
7
21.70
Operating margin%
0.40
2.51
3.64
2.72
0.60
0.40
0.40
0.40
1.26
0.40
4.92
0.40
0.50
44
22.34
Net margin%
3.45
0.76
1.58
4.47
7.06
6.00
3.91
5.69
3.89
3.36
20.89
3.91
3.90
38
15.12
P/E ratio (avg)x
43.45
42.75
41.35
40.69
46.54
47.73
46.81
51.80
52.40
54.35
20.85
51.80
46.68
63
13.05
EV/EBITx
38.13
41.32
45.47
42.93
42.70
39.11
35.34
38.12
42.60
47.00
14.67
39.11
41.96
17
14.90
FCF yield (avg)%
5.89
5.36
4.59
7.04
6.15
5.47
6.95
9.64
8.04
6.99
6.12
6.99
6.55
92
8.35
FCF margin%
13.52
15.09
12.24
13.78
14.47
17.33
19.74
18.44
20.48
18.71
14.69
18.71
16.21
19
0.608
FCF / Net incomex
2.123
2.273
2.357
2.757
3.019
3.453
3.950
4.304
5.052
5.698
0.447
4.304
3.236
61
22.08
ROIC%
5.73
4.60
6.72
4.34
3.74
5.95
4.18
2.80
2.05
3.03
13.73
3.03
4.26
94
25.65
Return on equity%
8.70
10.82
10.50
10.61
12.55
10.89
12.78
10.54
9.49
6.89
11.70
10.54
10.57
71
14.66
Return on assets%
25.77
28.75
27.67
26.94
29.56
31.74
31.08
32.10
34.37
31.59
13.47
31.74
30.32
40
0.57
EPS₹
1.63
1.53
1.40
1.35
1.36
1.21
1.23
1.29
1.34
1.21
0.60
(2.32%)
(3.01%)
—
28.35
EPS growth%
11.90
12.22
9.77
9.26
11.44
12.58
12.04
10.02
12.66
15.26
8.16
12.58
11.97
25
0.66
Bookvalue per sh₹
0.33
0.30
0.28
0.26
0.25
0.24
0.22
0.22
0.23
0.21
0.45
(3.69%)
(5.40%)
—
0.54
FCF per share₹
1.98
1.84
2.07
2.06
2.09
2.08
1.98
2.02
1.85
1.84
1.78
(2.52%)
(0.68%)
—
2.50
Dividend per sh₹
2.05
1.95
1.87
1.69
1.86
1.74
1.85
1.87
1.72
1.82
2.14
(0.41%)
(0.33%)
—
18.22
Div yield (avg)%
24.05
21.88
22.68
19.78
21.18
23.63
21.11
23.21
22.64
23.04
11.60
23.04
22.66
25
18.69
Payout ratio%
15.19
14.37
14.73
13.48
12.89
10.17
11.26
9.24
6.80
7.32
29.90
9.24
12.08
92
76.27
Shares (diluted)M
127.6
139.8
162.6
186.2
191.7
202.6
233.1
246.8
291.9
312.7
75.04
10.28%
10.93%
33
16.98
Buyback yield%
24.84
24.65
26.42
28.57
28.61
30.62
29.61
29.19
30.05
28.69
29.49
29.61
28.65
10
0.118
D/E ratiox
1.254
1.285
1.390
1.428
1.538
1.577
1.524
1.498
1.555
1.517
1.737
1.524
1.508
25
148.9
Enterprise value₹M
63.92
64.48
63.55
63.33
63.18
72.70
69.92
71.02
74.32
77.34
95.38
4.13%
2.30%
25
39.06
LT debt₹M
125.9
133.4
126.4
134.1
130.4
133.4
125.7
112.2
101.9
92.35
56.09
(6.66%)
(2.70%)
80
Revenue
₹111.0M
2.74%
1.00×
Cost of revenue
₹65.01M
2.92%
1.02×
Operating expenses
₹11.27M
2.06%
0.94×
Goodwill & intangibles
18.34%
Cash and investments
15.94%