19.75
Revenue₹M
28.74
30.23
31.18
32.64
33.60
34.48
36.39
37.34
38.34
39.47
21.72
3.28%
3.48%
77
21.24
Revenue growth%
21.53
23.98
22.73
20.20
21.50
23.40
21.65
19.67
21.20
23.33
16.23
21.65
21.59
54
11.58
Gross margin%
3.91
4.17
5.39
8.34
7.05
8.21
7.18
6.04
8.93
8.58
19.22
8.21
7.12
33
6.20
Operating margin%
30.61
29.48
31.61
31.25
31.90
29.08
29.76
32.37
32.33
29.80
24.00
29.80
30.93
14
22.43
Net margin%
10.07
12.76
10.99
9.36
10.11
8.65
5.99
8.03
9.28
8.99
19.26
8.65
9.32
25
11.51
P/E ratio (avg)x
8.264
8.240
9.312
8.744
8.369
9.642
11.17
12.15
12.80
14.12
11.38
12.15
9.477
41
34.85
EV/EBITx
37.16
34.50
34.86
32.87
31.17
29.64
32.30
34.10
31.47
34.41
37.63
32.30
33.48
87
7.59
FCF yield (avg)%
25.87
27.64
29.17
28.03
29.26
28.83
28.44
29.83
32.22
29.62
12.91
29.62
29.00
39
23.21
FCF margin%
19.91
21.28
19.35
20.94
21.53
21.63
22.11
20.17
19.60
21.96
23.29
21.63
21.11
5
0.396
FCF / Net incomex
0.381
0.363
0.369
0.371
0.347
0.318
0.326
0.318
0.346
0.388
0.456
0.326
0.355
90
22.39
ROIC%
27.45
27.45
29.12
28.33
27.44
24.63
21.97
24.82
23.43
24.09
14.27
24.09
26.13
41
11.34
Return on equity%
22.70
21.63
19.16
18.78
18.28
15.92
16.11
14.28
12.42
12.98
12.53
14.28
17.19
6
18.75
Return on assets%
22.47
23.97
21.80
23.62
24.00
22.39
24.18
25.93
27.72
25.67
24.51
25.67
23.98
52
0.14
EPS₹
0.16
0.14
0.14
0.15
0.14
0.13
0.12
0.13
0.14
0.14
0.15
(0.09%)
(2.26%)
—
15.02
EPS growth%
10.60
13.49
11.38
13.54
14.39
17.33
18.07
17.37
19.88
17.71
5.02
17.71
15.86
5
0.46
Bookvalue per sh₹
0.26
0.23
0.20
0.19
0.19
0.21
0.23
0.20
0.18
0.16
0.19
(3.03%)
(4.49%)
—
0.26
FCF per share₹
0.59
0.58
0.56
0.57
0.60
0.67
0.65
0.68
0.66
0.62
0.30
0.62%
(0.32%)
—
0.40
Dividend per sh₹
0.40
0.41
0.38
0.37
0.37
0.35
0.34
0.36
0.35
0.31
0.10
(3.63%)
(3.05%)
—
8.47
Div yield (avg)%
22.09
19.38
17.33
16.88
17.72
19.63
17.05
18.35
20.48
23.02
14.65
19.63
18.86
15
8.64
Payout ratio%
17.91
15.23
16.19
16.13
14.47
15.12
16.02
14.85
12.91
11.37
3.89
14.85
15.18
63
51.94
Shares (diluted)M
59.89
53.16
50.05
54.24
59.67
55.19
57.63
51.55
56.98
52.69
51.40
(2.46%)
(1.64%)
80
12.32
Buyback yield%
21.16
22.62
23.33
22.77
21.46
24.13
26.45
27.30
29.87
30.90
11.65
27.30
23.73
67
0.838
D/E ratiox
1.124
1.153
1.056
1.151
1.237
1.297
1.259
1.262
1.310
1.322
1.490
1.297
1.248
34
38.06
Enterprise value₹M
19.53
20.31
23.76
26.65
26.66
30.29
29.71
32.08
32.17
32.35
10.61
3.95%
4.92%
33
6.181
LT debt₹M
21.53
22.63
22.14
23.30
20.77
19.36
18.74
20.56
22.16
23.74
39.62
2.71%
0.10%
60
Revenue
₹39.47M
3.48%
1.00×
Cost of revenue
₹27.51M
3.44%
1.00×
Operating expenses
₹4.429M
3.19%
0.97×
Goodwill & intangibles
18.82%
Spread over hurdle
(2.85%)