4.061
Revenue₹M
14.79
15.79
16.78
17.92
19.04
20.48
22.22
23.46
24.47
25.74
4.144
6.22%
6.54%
84
6.58
Revenue growth%
16.94
15.07
17.07
17.11
17.18
15.09
13.89
13.18
15.22
15.57
4.11
15.09
15.39
20
16.36
Gross margin%
21.02
21.34
23.27
25.66
22.95
24.16
24.85
26.70
29.12
31.18
25.39
26.70
24.51
56
9.16
Operating margin%
18.31
20.62
19.06
17.90
15.73
18.05
15.45
13.20
15.15
14.49
23.32
15.15
16.82
68
11.69
Net margin%
32.84
34.16
33.67
30.95
30.25
28.14
30.97
32.50
31.97
34.56
26.24
31.97
32.24
51
37.33
P/E ratio (avg)x
14.77
15.10
14.66
13.97
15.02
14.78
14.76
13.84
12.45
11.20
14.74
13.84
14.71
44
27.01
EV/EBITx
10.52
10.96
10.59
10.23
9.741
11.01
12.73
13.60
14.87
16.51
17.07
13.60
10.99
19
26.93
FCF yield (avg)%
10.77
12.49
12.84
13.86
12.45
12.83
11.84
10.52
8.51
6.42
20.39
10.52
12.15
79
6.29
FCF margin%
20.98
22.09
20.83
22.06
24.39
23.11
21.79
22.90
23.72
26.69
15.26
23.11
22.50
22
0.243
FCF / Net incomex
0.208
0.188
0.172
0.158
0.149
0.135
0.133
0.130
0.125
0.112
0.654
0.130
0.142
65
8.55
ROIC%
17.25
16.29
17.27
19.24
21.51
23.98
21.62
19.86
18.90
16.41
26.09
19.86
19.07
29
17.81
Return on equity%
19.46
18.69
17.28
16.05
13.89
14.40
15.14
13.01
12.78
9.96
20.26
13.01
14.77
81
27.63
Return on assets%
34.05
37.05
37.35
38.40
40.53
42.40
43.73
41.51
41.83
40.05
17.94
41.83
40.29
10
0.54
EPS₹
1.17
1.26
1.21
1.25
1.46
1.50
1.61
1.60
1.85
1.99
0.56
6.43%
5.80%
—
4.23
EPS growth%
10.13
9.41
12.41
9.90
12.19
10.17
9.70
9.61
10.86
10.32
20.36
10.17
10.15
59
0.94
Bookvalue per sh₹
1.11
1.14
1.18
1.27
1.28
1.46
1.63
1.82
1.80
2.01
0.64
9.41%
7.60%
—
1.58
FCF per share₹
1.02
1.03
1.01
1.01
1.09
1.13
1.07
1.09
1.03
0.98
0.27
(2.05%)
(0.47%)
—
1.11
Dividend per sh₹
0.71
0.81
0.85
0.81
0.96
0.98
0.94
0.92
1.04
1.07
1.15
2.25%
4.44%
—
9.86
Div yield (avg)%
22.53
19.77
21.21
23.96
21.97
24.20
26.36
24.76
25.04
27.34
3.92
25.04
24.08
87
4.58
Payout ratio%
0.40
1.90
3.45
3.32
6.13
5.33
7.95
10.06
10.25
7.35
7.65
7.95
5.73
53
12.98
Shares (diluted)M
14.30
14.10
14.58
14.23
16.12
18.39
19.35
19.17
17.85
18.98
12.96
3.32%
3.98%
49
27.85
Buyback yield%
8.85
6.90
8.62
5.97
3.64
3.86
4.04
6.10
8.47
8.47
13.37
6.10
6.50
46
1.025
D/E ratiox
0.169
0.172
0.161
0.166
0.157
0.168
0.178
0.154
0.152
0.151
1.602
0.154
0.163
52
1.293
Enterprise value₹M
16.21
15.79
18.64
21.18
22.20
24.76
25.31
25.01
25.60
29.82
22.57
6.08%
7.84%
11
11.53
LT debt₹M
28.67
29.48
28.51
29.56
34.92
36.85
38.74
45.89
49.29
52.70
1.863
8.58%
6.77%
48
Revenue
₹25.74M
6.54%
1.00×
Cost of revenue
₹17.91M
6.73%
1.02×
Operating expenses
₹4.448M
6.50%
1.00×
Spread over hurdle
(1.00%)