12.21
Revenue₹M
11.70
12.43
13.71
14.82
16.28
17.70
19.50
20.76
22.08
24.47
13.09
8.50%
8.48%
60
6.40
Revenue growth%
17.63
19.98
19.12
21.65
23.10
21.69
18.92
20.08
20.65
20.99
28.17
20.65
20.37
81
8.11
Gross margin%
14.79
15.75
16.03
14.89
16.20
18.55
17.49
19.93
22.67
19.81
28.78
19.81
16.85
91
14.87
Operating margin%
12.42
15.16
17.43
18.71
20.85
18.60
18.39
21.05
20.65
19.39
8.81
19.39
18.65
50
6.83
Net margin%
11.10
8.99
7.70
6.97
5.20
4.48
7.02
8.24
6.24
6.17
12.09
6.24
7.00
56
12.57
P/E ratio (avg)x
18.75
19.45
19.99
22.89
25.22
27.96
30.32
30.52
34.52
40.48
34.76
30.52
26.59
78
9.277
EV/EBITx
27.34
27.92
27.06
27.10
25.09
22.47
24.03
22.79
23.14
20.70
34.18
22.79
24.56
44
25.72
FCF yield (avg)%
23.57
24.99
24.04
26.40
25.77
25.90
27.39
26.58
26.84
28.65
17.31
26.84
26.15
87
22.81
FCF margin%
12.45
13.06
12.42
9.89
10.81
13.38
13.10
12.49
10.87
9.51
14.31
12.49
12.44
68
0.727
FCF / Net incomex
0.415
0.451
0.490
0.471
0.534
0.552
0.629
0.579
0.625
0.680
1.034
0.625
0.543
73
8.82
ROIC%
4.66
4.52
3.31
4.13
6.15
6.51
4.47
4.86
6.67
4.61
13.48
4.86
4.64
25
16.64
Return on equity%
10.46
9.76
8.16
8.29
10.21
11.72
10.60
12.47
15.18
15.92
20.72
12.47
10.53
88
20.85
Return on assets%
16.72
17.90
18.82
19.64
18.21
19.20
20.81
20.04
17.44
14.72
3.89
19.20
18.52
20
4.14
EPS₹
1.21
1.31
1.15
1.07
1.11
1.02
1.13
1.10
1.16
1.27
4.34
2.72%
(0.87%)
—
27.54
EPS growth%
15.01
13.32
12.84
14.23
14.76
12.60
13.49
13.10
14.62
14.84
19.21
13.49
13.86
87
4.20
Bookvalue per sh₹
0.85
0.87
0.98
0.98
0.94
1.06
1.23
1.22
1.38
1.58
2.88
11.08%
6.48%
—
5.13
FCF per share₹
6.93
7.14
8.46
9.90
10.31
11.16
10.97
12.91
15.25
14.98
0.92
7.76%
8.22%
—
3.63
Dividend per sh₹
4.84
5.17
5.44
5.43
5.73
6.26
6.90
6.67
6.60
7.16
5.20
4.55%
3.42%
—
13.20
Div yield (avg)%
16.85
14.91
14.98
15.38
17.80
14.93
15.67
15.49
12.54
12.95
8.72
14.93
15.18
46
21.96
Payout ratio%
20.30
18.64
17.82
16.69
16.14
17.85
20.59
18.37
20.83
19.12
23.84
19.12
18.51
11
4.695
Shares (diluted)M
6.214
6.516
6.723
6.449
6.944
7.534
7.685
8.390
9.569
10.63
4.896
8.89%
5.52%
43
24.70
Buyback yield%
2.04
0.40
0.40
0.40
0.40
1.05
0.40
0.40
3.08
4.67
14.13
1.05
0.40
89
1.737
D/E ratiox
1.237
1.104
1.165
1.253
1.389
1.373
1.350
1.246
1.241
1.287
0.833
1.287
1.250
21
11.64
Enterprise value₹M
15.85
15.42
13.21
11.63
12.26
12.34
11.53
11.84
12.58
13.58
7.238
2.07%
(1.81%)
74
19.59
LT debt₹M
5.203
6.052
6.359
6.232
7.251
8.076
7.811
7.303
8.478
9.642
23.15
5.87%
6.41%
59
Revenue
₹24.47M
8.48%
1.00×
Cost of revenue
₹16.80M
8.51%
1.00×
Operating expenses
₹4.507M
8.36%
0.99×
Goodwill & intangibles
15.63%
Spread over hurdle
(10.50%)