15.80
Revenue₹M
11.84
12.82
13.79
14.56
15.46
16.68
17.53
18.94
19.79
20.64
16.56
5.95%
6.29%
39
4.04
Revenue growth%
2.50
3.78
6.20
7.86
6.55
5.06
3.68
1.84
3.32
2.12
17.01
3.32
3.73
40
18.08
Gross margin%
8.75
6.64
5.07
2.32
0.97
0.40
0.40
0.79
3.25
0.74
22.69
0.74
1.65
87
10.06
Operating margin%
23.92
23.31
23.36
26.13
26.36
24.81
22.63
19.80
18.09
17.76
11.64
19.80
23.34
74
17.18
Net margin%
0.86
0.40
0.40
0.40
1.84
0.40
0.40
0.40
0.40
0.40
8.59
0.40
0.40
61
10.37
P/E ratio (avg)x
15.54
16.54
16.61
16.45
16.16
15.50
13.80
12.64
12.24
13.02
37.10
13.02
15.52
15
31.48
EV/EBITx
34.40
38.59
38.78
41.83
47.76
46.03
49.60
55.52
61.03
70.76
6.361
55.52
46.90
89
19.96
FCF yield (avg)%
7.89
5.92
6.48
5.83
5.67
4.90
4.92
6.32
7.06
6.58
27.23
6.32
6.12
84
27.19
FCF margin%
12.58
9.62
10.43
9.86
10.53
11.88
11.57
9.25
9.44
9.12
17.78
9.44
10.14
21
1.406
FCF / Net incomex
1.026
1.053
1.035
1.038
0.985
0.899
0.865
0.909
0.858
0.907
1.488
0.899
0.947
47
25.23
ROIC%
3.40
4.10
5.27
7.04
7.51
5.35
2.50
0.63
3.52
2.70
22.69
2.70
3.81
81
20.86
Return on equity%
18.98
21.91
23.41
25.56
26.89
27.86
29.49
27.84
27.03
29.43
10.20
27.86
26.96
16
23.86
Return on assets%
3.44
3.19
1.43
0.40
0.40
0.40
3.14
0.40
0.40
0.40
24.74
0.40
0.40
21
0.31
EPS₹
1.33
1.42
1.46
1.62
1.62
1.49
1.58
1.44
1.31
1.41
0.34
(2.68%)
(0.26%)
—
6.47
EPS growth%
25.08
27.13
27.07
28.48
25.52
25.01
27.88
30.42
27.55
26.63
2.27
27.55
27.10
24
0.28
Bookvalue per sh₹
2.43
2.65
2.80
2.85
2.77
3.07
3.02
3.23
3.33
3.33
0.86
3.72%
3.91%
—
0.37
FCF per share₹
1.54
1.63
1.89
2.12
2.10
2.53
2.56
2.63
2.75
2.72
1.29
5.32%
7.84%
—
0.88
Dividend per sh₹
0.91
0.97
0.96
1.01
1.07
1.10
1.10
1.05
0.90
0.93
1.98
(2.81%)
0.74%
—
17.51
Div yield (avg)%
20.67
18.97
21.34
21.45
20.73
22.64
21.99
24.71
23.20
24.85
10.91
23.20
21.72
75
23.88
Payout ratio%
4.61
6.04
7.54
7.63
8.32
6.20
5.83
3.68
6.41
4.35
20.10
5.83
6.12
75
10.16
Shares (diluted)M
15.26
15.98
18.17
20.17
19.30
18.55
19.31
20.53
22.16
24.74
10.18
5.09%
6.32%
30
4.67
Buyback yield%
2.67
3.21
6.17
6.71
4.73
2.43
0.40
2.06
3.17
2.56
26.75
2.43
2.92
33
0.961
D/E ratiox
2.555
2.939
3.325
3.992
4.850
5.797
6.571
7.848
7.921
8.938
0.892
7.848
5.324
72
8.979
Enterprise value₹M
16.78
17.00
17.87
19.28
19.95
22.15
23.21
22.80
24.93
23.23
4.056
3.09%
3.49%
43
4.295
LT debt₹M
7.964
7.945
8.518
7.692
6.953
7.392
7.145
6.708
6.690
7.358
14.23
1.14%
0.09%
24
Revenue
₹20.64M
6.29%
1.00×
Cost of revenue
₹10.97M
6.39%
1.01×
Operating expenses
₹3.457M
5.76%
0.95×
Cash and investments
19.62%
Spread over hurdle
(3.10%)