4.258
Revenue₹M
4.369
4.677
5.038
5.384
5.671
6.097
6.402
6.666
7.095
7.394
4.589
5.45%
5.90%
39
8.19
Revenue growth%
15.84
18.43
17.14
14.90
12.69
9.95
11.37
10.90
13.39
10.83
23.82
10.90
13.04
13
24.50
Gross margin%
0.56
0.40
0.40
2.46
4.12
6.77
6.54
5.12
4.39
2.40
2.98
5.12
3.29
55
2.58
Operating margin%
8.39
6.77
6.57
7.43
10.06
9.23
12.11
12.16
12.02
14.55
2.87
12.11
9.64
84
17.15
Net margin%
20.23
22.44
24.21
25.07
27.81
26.92
24.18
22.49
23.68
22.58
7.41
23.68
23.93
33
15.15
P/E ratio (avg)x
23.50
21.77
23.45
26.24
25.34
29.05
29.16
33.13
32.19
30.52
29.08
30.52
27.64
40
26.62
EV/EBITx
49.38
48.97
52.84
57.75
68.32
74.45
90.44
107.1
111.9
131.5
30.73
107.1
71.39
55
10.99
FCF yield (avg)%
12.25
10.53
8.06
8.56
9.18
10.81
9.44
11.14
9.33
6.86
21.51
9.44
9.38
88
3.11
FCF margin%
23.08
24.27
21.47
18.76
19.08
20.50
21.70
20.26
19.02
16.98
23.10
20.26
20.38
76
0.158
FCF / Net incomex
1.041
0.983
1.020
1.116
1.233
1.454
1.667
1.574
1.823
1.844
1.589
1.667
1.344
23
10.19
ROIC%
13.87
15.58
14.22
13.80
11.55
13.28
11.97
14.83
14.27
13.54
14.38
13.54
13.83
60
6.70
Return on equity%
25.24
27.74
29.13
28.18
28.01
25.02
25.11
22.55
22.97
20.40
27.17
22.97
25.18
45
14.78
Return on assets%
20.10
19.73
18.47
21.12
23.29
21.77
18.91
16.13
19.00
17.64
18.95
18.91
19.37
89
1.39
EPS₹
0.34
0.35
0.35
0.35
0.33
0.32
0.30
0.32
0.33
0.36
1.50
1.95%
(0.02%)
—
20.79
EPS growth%
4.20
1.59
0.40
2.13
3.34
1.87
4.22
2.80
1.08
1.03
3.30
1.87
2.00
30
0.93
Bookvalue per sh₹
1.64
1.68
1.87
1.98
2.20
2.10
2.25
2.38
2.29
2.50
0.64
2.53%
3.92%
—
1.06
FCF per share₹
0.30
0.27
0.27
0.29
0.29
0.31
0.28
0.27
0.29
0.26
1.45
(2.36%)
(1.60%)
—
0.29
Dividend per sh₹
2.23
2.24
2.38
2.44
2.41
2.53
2.53
2.42
2.58
2.83
0.57
3.28%
4.17%
—
7.90
Div yield (avg)%
4.74
5.49
3.99
2.07
3.37
2.71
1.34
2.93
1.30
0.40
27.78
1.34
2.82
25
19.79
Payout ratio%
15.20
15.27
13.22
16.20
16.53
18.89
19.14
22.06
24.10
22.39
15.04
22.06
17.71
26
3.002
Shares (diluted)M
4.044
4.451
4.908
5.775
6.830
7.037
7.061
8.478
8.730
9.534
3.047
6.90%
10.81%
43
14.72
Buyback yield%
14.16
12.88
12.62
12.39
12.25
9.44
11.77
13.43
14.63
16.03
6.47
13.43
12.75
15
0.121
D/E ratiox
0.809
0.845
0.813
0.833
0.764
0.714
0.664
0.665
0.693
0.720
0.902
0.693
0.742
5
1.052
Enterprise value₹M
11.14
11.01
11.91
14.16
16.11
15.65
18.36
19.95
23.05
24.99
5.774
9.19%
9.47%
77
7.169
LT debt₹M
7.865
8.159
8.875
8.654
8.372
7.247
6.887
7.496
7.504
6.918
4.096
(3.74%)
(0.95%)
39
Revenue
₹7.394M
5.90%
1.00×
Cost of revenue
₹5.129M
5.80%
0.99×
Operating expenses
₹1.218M
5.51%
0.96×
Spread over hurdle
22.43%