7.998
Revenue₹M
4.568
4.972
5.424
5.754
6.278
6.733
7.276
7.841
8.560
9.383
8.905
8.37%
8.19%
44
7.51
Revenue growth%
1.12
0.40
0.40
1.16
4.03
5.42
4.35
5.29
7.39
4.82
25.04
5.29
4.19
66
6.39
Gross margin%
19.88
18.43
21.04
23.62
26.38
27.73
27.27
24.64
24.85
27.49
25.51
27.27
24.74
30
7.28
Operating margin%
6.29
5.96
6.28
5.14
3.88
1.98
0.40
0.40
2.01
0.40
17.37
0.40
2.95
19
26.04
Net margin%
19.32
20.18
20.98
21.08
19.80
22.52
21.24
22.17
22.20
21.41
7.65
22.17
21.16
29
32.08
P/E ratio (avg)x
31.02
29.64
27.94
24.25
22.19
23.77
23.19
21.66
21.33
22.58
6.126
22.58
23.48
12
22.23
EV/EBITx
15.79
13.79
14.95
14.56
15.25
14.11
14.21
12.73
13.33
12.19
11.13
13.33
14.16
8
22.44
FCF yield (avg)%
33.43
35.19
37.33
38.98
37.46
35.05
33.58
36.14
38.15
35.77
11.24
35.77
35.96
75
4.45
FCF margin%
21.43
21.90
21.25
20.04
21.27
18.82
21.60
24.15
26.32
28.02
27.23
24.15
21.51
11
1.008
FCF / Net incomex
1.299
1.399
1.227
1.127
1.002
1.099
1.220
1.140
1.240
1.312
1.759
1.220
1.224
92
10.75
ROIC%
23.30
25.12
27.41
28.10
27.25
26.99
28.44
26.86
27.65
29.94
23.43
27.65
27.33
74
12.56
Return on equity%
16.04
16.45
17.88
16.68
16.66
18.18
17.21
19.42
18.47
16.70
5.99
18.18
16.96
58
13.82
Return on assets%
25.20
23.22
24.01
25.20
25.37
23.00
20.25
20.05
20.05
19.18
16.44
20.05
23.11
77
0.31
EPS₹
0.49
0.49
0.52
0.47
0.48
0.51
0.45
0.43
0.39
0.39
0.32
(3.97%)
(1.93%)
—
3.53
EPS growth%
6.80
8.04
9.62
9.26
11.42
9.33
10.33
10.21
12.63
12.73
22.81
10.33
9.92
87
0.14
Bookvalue per sh₹
0.64
0.57
0.51
0.51
0.52
0.54
0.49
0.54
0.56
0.50
0.86
(0.57%)
(2.83%)
—
0.30
FCF per share₹
0.34
0.34
0.33
0.37
0.42
0.41
0.40
0.38
0.42
0.43
0.58
0.85%
2.24%
—
0.74
Dividend per sh₹
0.43
0.37
0.34
0.29
0.31
0.33
0.35
0.35
0.36
0.35
0.30
2.38%
(3.86%)
—
11.53
Div yield (avg)%
10.44
9.01
6.44
4.80
5.83
8.13
10.93
10.36
11.30
9.51
17.41
10.36
9.26
16
22.61
Payout ratio%
22.12
24.85
23.56
24.26
21.88
22.58
25.46
26.41
25.03
27.67
9.47
25.46
24.55
88
5.719
Shares (diluted)M
5.856
5.418
5.891
5.830
5.305
5.122
5.269
5.478
5.550
4.962
5.926
(1.33%)
(0.80%)
80
2.76
Buyback yield%
2.29
0.81
0.40
0.40
0.98
3.52
1.36
0.78
0.40
0.40
29.15
0.78
0.80
79
1.200
D/E ratiox
2.039
1.936
2.060
2.314
2.482
2.317
2.601
2.686
2.933
3.291
1.189
2.686
2.399
83
1.372
Enterprise value₹M
15.02
17.16
19.62
18.38
18.58
20.84
20.29
21.60
22.74
24.84
5.228
5.98%
6.81%
9
9.717
LT debt₹M
1.506
1.514
1.462
1.376
1.290
1.236
1.388
1.535
1.466
1.599
3.541
4.38%
1.21%
74
Revenue
₹9.383M
8.19%
1.00×
Cost of revenue
₹5.423M
8.39%
1.02×
Operating expenses
₹1.537M
7.45%
0.93×
Cash and investments
17.82%
Spread over hurdle
30.67%