1.205
Revenue₹M
8.079
8.780
9.295
10.08
10.61
11.23
12.02
13.06
13.89
15.09
1.320
7.30%
7.21%
9
24.93
Revenue growth%
22.99
25.93
23.90
22.67
22.03
22.84
23.49
25.02
22.67
24.18
8.12
23.49
23.24
25
13.38
Gross margin%
2.90
3.41
3.95
1.30
3.28
1.07
2.12
3.95
5.69
6.79
20.21
3.95
3.34
47
2.63
Operating margin%
2.07
0.40
0.40
2.26
1.30
1.00
2.72
0.49
0.40
2.97
16.27
1.00
1.15
49
26.09
Net margin%
14.59
13.49
15.20
16.26
18.74
21.18
21.92
19.66
21.80
20.54
6.00
21.18
19.20
55
18.04
P/E ratio (avg)x
31.81
35.00
39.52
44.55
47.82
47.95
49.71
54.66
58.32
65.26
9.312
54.66
47.89
51
18.87
EV/EBITx
16.68
15.96
15.46
17.42
17.55
19.27
20.09
19.31
22.33
24.94
30.83
20.09
18.41
57
12.07
FCF yield (avg)%
22.11
21.26
24.15
26.48
26.73
23.79
21.38
23.91
23.37
21.08
7.16
23.37
23.58
46
17.51
FCF margin%
4.51
3.52
6.46
6.22
9.14
10.76
11.14
9.91
7.99
5.19
26.61
9.91
7.23
76
1.345
FCF / Net incomex
1.769
2.034
2.351
2.525
2.546
2.897
3.177
3.273
3.771
3.960
0.172
3.273
2.721
75
16.29
ROIC%
16.50
16.28
17.71
19.86
20.77
22.69
22.49
20.19
17.97
20.72
19.84
20.72
20.03
76
21.30
Return on equity%
22.33
22.22
24.44
22.57
21.20
20.48
22.99
25.94
24.38
26.42
16.70
24.38
22.78
12
9.95
Return on assets%
13.75
15.31
16.32
16.09
14.42
16.23
18.27
19.96
20.58
18.79
5.84
18.79
16.27
17
20.49
EPS₹
20.94
18.24
18.87
16.84
15.08
13.07
12.61
10.83
9.36
8.62
22.86
(10.58%)
(8.15%)
—
29.89
EPS growth%
0.40
0.40
0.62
0.40
0.40
1.44
0.40
0.40
1.97
0.40
9.90
0.40
0.40
65
40.67
Bookvalue per sh₹
11.50
11.05
11.05
10.00
8.75
7.68
6.81
6.38
5.64
5.93
6.78
(7.51%)
(5.97%)
—
11.43
FCF per share₹
14.12
13.64
13.77
14.14
13.55
14.94
15.99
15.93
17.49
16.58
38.96
4.11%
2.36%
—
43.78
Dividend per sh₹
6.87
6.86
6.38
7.05
7.68
7.67
7.91
7.10
7.99
8.10
21.11
1.09%
1.74%
—
14.84
Div yield (avg)%
15.26
17.70
17.22
19.38
16.41
13.93
16.31
16.18
14.05
12.13
19.78
14.05
16.25
33
21.62
Payout ratio%
14.73
17.11
17.13
19.96
22.07
23.66
25.82
28.12
27.50
27.66
7.81
27.50
22.86
46
0.318
Shares (diluted)M
0.317
0.344
0.314
0.350
0.335
0.369
0.369
0.344
0.313
0.320
0.321
(0.91%)
0.42%
42
20.07
Buyback yield%
0.40
0.50
0.40
0.40
0.40
0.40
0.40
0.40
1.01
1.65
23.62
0.40
0.40
32
0.112
D/E ratiox
2.164
2.524
2.664
2.719
3.006
3.476
3.480
3.945
4.641
4.846
0.778
3.945
3.241
42
5.574
Enterprise value₹M
6.558
5.857
6.190
5.345
5.448
5.056
4.884
4.467
3.928
3.695
12.30
(7.47%)
(5.76%)
24
16.43
LT debt₹M
7.825
7.324
6.633
6.660
7.318
7.238
8.067
7.702
7.768
7.638
8.959
0.86%
0.18%
84
Revenue
₹15.09M
7.21%
1.00×
Cost of revenue
₹10.04M
7.10%
0.99×
Operating expenses
₹2.634M
7.11%
0.99×
Goodwill & intangibles
17.69%
Spread over hurdle
10.93%