15.58
Revenue₹M
18.12
19.09
21.03
22.53
24.37
26.08
27.56
29.50
32.22
34.91
17.17
7.46%
7.68%
16
25.30
Revenue growth%
6.25
8.92
8.61
10.33
10.91
12.45
13.74
15.37
14.80
14.85
27.80
14.80
11.68
8
12.58
Gross margin%
24.22
22.26
22.54
21.87
24.00
24.41
27.03
29.17
29.32
31.35
27.83
29.17
24.32
19
20.99
Operating margin%
31.27
31.01
33.39
30.58
30.69
28.78
30.12
27.39
26.93
26.96
9.61
27.39
30.35
44
10.85
Net margin%
29.44
31.03
31.13
33.72
32.56
35.35
35.51
36.12
38.98
37.63
9.37
36.12
34.53
58
23.07
P/E ratio (avg)x
7.996
6.968
6.916
6.451
5.752
5.584
5.495
5.379
4.777
4.756
9.832
5.379
5.668
18
7.092
EV/EBITx
10.33
11.87
13.75
15.70
18.44
21.77
22.96
25.88
25.20
25.80
25.05
25.20
20.11
51
25.93
FCF yield (avg)%
11.42
13.17
11.31
13.60
15.56
13.21
11.54
9.43
8.69
6.02
13.06
9.43
11.48
15
16.26
FCF margin%
8.83
11.36
11.36
11.56
10.24
8.89
8.95
7.96
9.71
6.85
25.77
8.89
9.33
12
0.791
FCF / Net incomex
1.324
1.310
1.389
1.453
1.442
1.391
1.396
1.448
1.516
1.470
1.587
1.448
1.419
35
11.32
ROIC%
29.83
29.63
32.48
34.98
37.86
38.52
36.57
38.49
38.50
37.95
23.55
38.49
37.22
75
3.47
Return on equity%
13.97
13.99
16.09
14.39
11.68
9.69
8.70
6.40
6.84
5.01
20.57
6.84
10.68
50
29.39
Return on assets%
31.41
30.43
30.52
29.26
31.22
31.26
30.57
30.02
32.77
30.24
12.58
30.57
30.55
12
1.52
EPS₹
1.11
1.21
1.08
1.11
1.05
1.07
1.02
1.01
1.03
0.93
1.62
(2.45%)
(2.51%)
—
6.02
EPS growth%
17.08
16.70
14.40
17.13
19.87
19.09
21.04
23.46
24.45
25.19
13.38
23.46
19.48
92
2.02
Bookvalue per sh₹
0.55
0.53
0.55
0.51
0.46
0.49
0.48
0.48
0.45
0.50
1.68
1.79%
(0.65%)
—
1.01
FCF per share₹
1.35
1.52
1.46
1.45
1.67
1.96
1.86
1.81
1.91
1.93
0.45
2.85%
4.63%
—
0.32
Dividend per sh₹
2.25
2.62
2.52
2.54
2.79
2.92
3.14
3.49
4.02
3.91
1.36
6.99%
5.95%
—
7.86
Div yield (avg)%
6.83
5.83
5.71
5.28
6.39
4.38
1.91
0.52
0.40
0.40
8.21
0.52
4.83
86
13.45
Payout ratio%
11.81
10.53
9.00
6.74
4.93
2.07
3.05
5.92
7.68
6.98
9.36
5.92
6.86
59
16.24
Shares (diluted)M
18.49
17.42
18.52
18.40
19.87
18.99
20.31
21.23
22.59
21.87
17.10
1.94%
2.54%
26
9.17
Buyback yield%
25.24
23.92
22.46
25.36
23.96
24.02
22.70
23.62
22.91
20.35
15.48
22.91
23.77
38
0.600
D/E ratiox
0.314
0.374
0.405
0.472
0.538
0.524
0.554
0.614
0.607
0.669
0.684
0.607
0.531
8
5.471
Enterprise value₹M
33.42
32.87
34.02
34.48
36.24
34.32
31.37
27.89
25.98
23.96
16.72
(7.94%)
(4.05%)
10
31.91
LT debt₹M
30.54
29.47
29.81
34.74
33.62
35.59
36.29
37.53
44.18
52.02
7.516
9.12%
7.26%
8
Revenue
₹34.91M
7.68%
1.00×
Cost of revenue
₹24.44M
7.68%
1.00×
Operating expenses
₹7.272M
7.67%
1.00×
Spread over hurdle
(8.92%)