8.305
Revenue₹M
9.646
10.03
10.32
10.80
11.50
12.05
12.65
13.01
13.83
14.27
8.583
4.42%
4.36%
91
10.08
Revenue growth%
19.60
22.53
25.35
28.22
29.37
30.48
32.78
31.72
31.98
30.35
20.38
31.72
29.86
41
29.15
Gross margin%
25.89
27.32
25.79
26.24
28.64
29.11
30.92
28.83
28.68
28.22
26.52
28.83
28.43
26
5.59
Operating margin%
0.40
1.77
0.40
1.99
1.51
2.92
1.09
3.15
1.62
0.40
12.46
1.62
1.56
92
5.36
Net margin%
2.60
0.72
0.40
1.24
1.58
1.29
2.59
2.30
3.53
1.19
20.55
2.30
1.44
55
37.54
P/E ratio (avg)x
30.06
26.59
27.21
28.59
30.22
32.38
29.17
28.47
27.66
27.13
24.16
28.47
28.53
28
6.672
EV/EBITx
8.789
9.975
11.22
12.84
13.52
13.33
12.97
13.21
13.45
12.62
27.72
13.21
12.90
73
16.44
FCF yield (avg)%
34.68
37.03
35.80
37.55
38.11
39.92
41.98
39.81
37.49
35.76
20.57
39.81
37.52
19
14.41
FCF margin%
9.43
9.64
9.44
11.09
10.51
10.04
8.95
6.58
4.23
4.01
2.46
6.58
9.43
52
0.783
FCF / Net incomex
0.304
0.318
0.315
0.330
0.366
0.380
0.352
0.336
0.385
0.364
0.858
0.364
0.344
43
16.41
ROIC%
16.09
18.00
17.06
17.45
15.72
15.70
18.68
18.41
16.64
14.30
27.28
16.64
16.85
76
5.65
Return on equity%
18.91
18.14
16.34
16.35
17.08
16.97
17.24
17.14
19.12
18.23
28.79
17.24
17.19
14
2.94
Return on assets%
22.53
22.86
20.30
20.34
19.64
22.55
24.95
22.71
19.87
20.89
9.79
22.55
21.71
7
0.29
EPS₹
0.29
0.30
0.32
0.34
0.36
0.36
0.38
0.41
0.48
0.54
0.32
8.49%
7.80%
—
20.89
EPS growth%
20.99
19.85
20.19
19.01
18.59
19.27
17.60
16.02
16.84
18.15
18.57
17.60
18.80
92
0.12
Bookvalue per sh₹
0.06
0.07
0.07
0.07
0.08
0.09
0.10
0.12
0.13
0.13
0.07
9.35%
7.41%
—
0.33
FCF per share₹
0.23
0.24
0.26
0.26
0.27
0.28
0.29
0.31
0.32
0.34
0.14
4.42%
4.89%
—
0.18
Dividend per sh₹
0.20
0.20
0.21
0.21
0.20
0.18
0.16
0.15
0.15
0.16
0.08
(4.59%)
(1.31%)
—
17.97
Div yield (avg)%
13.65
13.12
12.38
14.83
16.56
19.27
19.96
22.27
23.72
26.55
4.46
22.27
17.91
62
4.76
Payout ratio%
4.56
7.03
8.73
10.58
8.48
9.10
11.76
10.76
13.72
15.78
21.83
11.76
9.84
15
30.43
Shares (diluted)M
25.79
22.57
21.21
19.42
19.71
21.26
20.85
21.04
19.82
18.88
30.01
(0.85%)
(2.32%)
48
27.44
Buyback yield%
30.43
29.06
29.34
31.37
28.70
29.22
30.45
33.14
31.67
29.94
25.34
30.45
30.18
84
0.518
D/E ratiox
1.100
1.314
1.393
1.361
1.490
1.562
1.601
1.570
1.647
1.896
0.254
1.601
1.526
92
7.394
Enterprise value₹M
11.15
10.25
9.401
9.721
10.14
10.02
11.15
11.25
12.16
12.96
8.754
5.03%
2.47%
86
4.076
LT debt₹M
10.43
9.745
10.51
10.97
11.78
11.98
13.02
13.98
15.95
17.33
2.379
8.02%
5.21%
28
Revenue
₹14.27M
4.36%
1.00×
Cost of revenue
₹8.392M
4.09%
0.97×
Operating expenses
₹3.572M
4.82%
1.04×
Spread over hurdle
(4.07%)