27.40
Revenue₹M
27.31
28.57
29.72
30.44
32.11
33.40
35.32
36.46
37.32
39.05
30.41
3.99%
3.95%
83
5.27
Revenue growth%
25.21
22.42
22.79
21.68
23.26
23.60
24.04
23.55
26.29
26.42
21.52
24.04
23.58
60
27.90
Gross margin%
11.06
9.06
6.96
7.75
10.58
13.58
13.95
11.36
11.39
11.13
5.01
11.39
11.10
65
2.54
Operating margin%
20.24
18.64
17.44
16.05
14.96
15.56
12.69
14.39
14.50
16.18
3.54
14.50
15.80
47
28.58
Net margin%
6.23
8.56
9.34
12.03
9.24
8.43
7.64
7.20
9.18
7.30
13.02
7.64
8.50
56
26.43
P/E ratio (avg)x
58.11
63.44
73.62
74.75
88.87
86.92
93.85
98.42
105.4
106.2
23.89
98.42
87.89
21
12.75
EV/EBITx
44.20
45.41
51.15
55.63
53.65
52.82
55.66
61.22
60.06
62.34
7.801
60.06
54.64
54
22.97
FCF yield (avg)%
7.57
6.91
5.88
8.35
10.02
10.75
12.99
15.42
14.99
14.70
4.10
14.70
10.38
13
17.91
FCF margin%
8.82
11.77
13.18
13.06
11.89
10.17
10.86
9.98
9.19
9.24
21.18
9.98
10.52
53
1.176
FCF / Net incomex
1.032
0.957
1.029
1.130
1.024
0.984
0.961
0.927
0.835
0.848
0.986
0.927
0.973
12
25.97
ROIC%
18.40
18.88
19.82
17.92
20.50
18.91
20.27
21.62
24.19
21.98
19.13
21.62
20.05
46
13.77
Return on equity%
6.02
4.68
2.19
4.61
1.87
0.40
1.80
0.71
2.76
4.51
9.17
1.80
2.48
42
25.13
Return on assets%
11.60
11.45
11.25
12.86
11.86
9.70
11.62
8.84
8.46
7.43
26.12
8.84
11.35
80
0.06
EPS₹
0.29
0.32
0.35
0.32
0.35
0.36
0.35
0.33
0.32
0.30
0.06
(3.05%)
1.34%
—
23.65
EPS growth%
22.96
20.87
18.15
21.02
18.34
15.41
13.11
11.84
13.57
11.68
21.50
13.11
16.78
23
0.31
Bookvalue per sh₹
0.47
0.50
0.54
0.50
0.51
0.55
0.51
0.56
0.51
0.54
0.27
1.07%
1.10%
—
0.25
FCF per share₹
0.30
0.28
0.30
0.28
0.29
0.30
0.32
0.34
0.38
0.40
0.30
6.78%
3.99%
—
0.31
Dividend per sh₹
0.43
0.48
0.46
0.51
0.49
0.54
0.59
0.66
0.62
0.69
0.07
7.16%
5.14%
—
15.31
Div yield (avg)%
31.71
30.73
28.68
30.78
28.53
27.27
28.79
26.24
25.32
27.78
17.59
27.27
28.60
21
20.66
Payout ratio%
22.39
20.83
23.60
20.89
19.20
16.43
16.00
14.46
12.32
12.57
17.30
14.46
17.82
52
53.27
Shares (diluted)M
70.01
74.31
86.42
83.53
90.34
89.13
97.24
106.2
105.8
122.6
55.49
6.30%
6.50%
43
23.19
Buyback yield%
13.70
16.41
18.54
15.93
14.87
14.78
14.02
15.41
16.28
16.49
15.81
15.41
15.67
33
1.782
D/E ratiox
1.042
1.121
1.207
1.305
1.388
1.686
1.997
2.261
2.409
2.927
1.381
2.261
1.537
93
17.52
Enterprise value₹M
48.25
54.87
55.04
53.61
54.50
51.34
54.56
51.37
51.03
57.64
27.04
1.13%
2.78%
16
21.17
LT debt₹M
13.25
13.41
15.13
15.99
14.79
14.59
13.61
15.11
14.36
14.58
30.11
(0.29%)
(0.02%)
89
Revenue
₹39.05M
3.95%
1.00×
Cost of revenue
₹27.34M
3.95%
1.00×
Operating expenses
₹8.481M
4.24%
1.03×
Goodwill & intangibles
15.03%
Spread over hurdle
(10.22%)