2.011
Revenue₹M
11.80
12.32
13.05
13.94
14.40
14.77
15.50
16.51
17.52
18.29
2.194
4.89%
5.04%
91
11.00
Revenue growth%
5.04
5.86
5.63
3.02
0.50
0.40
0.40
1.95
4.18
5.88
10.69
1.95
3.60
9
2.09
Gross margin%
17.19
17.08
18.41
17.23
16.24
14.58
15.15
16.45
18.89
16.97
21.04
16.45
17.03
74
7.85
Operating margin%
21.33
23.57
23.30
23.14
23.90
21.22
20.11
20.82
21.36
20.77
4.77
20.82
21.35
20
9.73
Net margin%
6.94
5.46
6.93
8.12
10.32
9.87
12.33
12.74
11.63
9.40
21.96
11.63
9.63
62
6.844
P/E ratio (avg)x
27.57
26.78
30.92
33.11
32.55
35.32
34.63
40.18
39.90
38.67
37.01
38.67
33.87
41
28.26
EV/EBITx
21.98
22.63
24.57
25.84
25.51
29.20
30.79
30.42
32.22
31.65
17.00
30.79
27.52
8
28.80
FCF yield (avg)%
19.91
20.21
17.29
17.86
16.64
14.01
13.32
16.30
14.12
14.49
23.95
14.12
16.47
24
16.93
FCF margin%
24.82
22.85
25.43
23.91
25.16
26.23
25.28
27.19
29.69
27.03
25.97
27.03
25.36
44
1.651
FCF / Net incomex
0.721
0.744
0.802
0.809
0.812
0.853
0.946
0.943
0.892
0.928
1.061
0.928
0.833
54
23.33
ROIC%
15.88
17.49
19.10
16.91
14.76
12.35
11.03
13.62
14.07
11.66
11.51
12.35
14.42
85
25.16
Return on equity%
17.91
16.15
16.69
15.52
18.33
15.66
18.58
21.50
20.10
17.64
28.08
18.58
17.77
15
5.28
Return on assets%
9.48
9.06
11.89
10.39
9.08
8.36
8.87
8.15
6.08
5.16
23.42
8.15
8.96
55
0.12
EPS₹
0.17
0.15
0.15
0.16
0.16
0.15
0.15
0.15
0.14
0.15
0.13
(2.24%)
(0.91%)
—
17.52
EPS growth%
19.41
18.44
18.27
19.27
20.54
17.63
20.38
20.28
20.20
18.12
10.73
20.20
19.34
55
0.37
Bookvalue per sh₹
0.19
0.22
0.24
0.24
0.26
0.27
0.29
0.28
0.30
0.33
0.13
4.33%
5.79%
—
0.26
FCF per share₹
0.37
0.43
0.48
0.50
0.54
0.60
0.61
0.71
0.78
0.85
0.40
9.45%
8.36%
—
0.25
Dividend per sh₹
0.23
0.22
0.19
0.20
0.20
0.19
0.17
0.16
0.17
0.18
0.22
(2.21%)
(3.42%)
—
6.87
Div yield (avg)%
11.60
8.71
8.80
9.96
9.96
7.76
10.56
12.10
11.47
11.99
11.06
11.47
10.26
43
9.62
Payout ratio%
0.40
1.63
2.49
1.21
2.53
0.40
0.40
2.97
5.93
7.74
15.23
2.97
2.06
32
13.58
Shares (diluted)M
15.72
15.58
18.21
19.10
18.92
18.98
21.15
24.31
28.32
28.38
13.29
8.45%
7.08%
79
21.51
Buyback yield%
5.19
3.88
6.05
7.67
4.84
2.24
4.63
7.07
9.16
6.82
23.79
6.82
5.62
75
0.562
D/E ratiox
1.002
1.004
1.059
1.139
1.263
1.454
1.382
1.514
1.742
1.644
1.763
1.514
1.322
66
14.30
Enterprise value₹M
4.686
5.211
5.245
6.095
7.109
7.223
8.041
8.936
9.830
11.62
17.03
10.33%
10.92%
51
7.930
LT debt₹M
23.01
22.17
23.39
22.68
22.88
21.70
21.91
19.08
19.24
17.70
2.686
(5.00%)
(2.91%)
15
Revenue
₹18.29M
5.04%
1.00×
Cost of revenue
₹12.80M
5.06%
1.00×
Operating expenses
₹4.095M
5.62%
1.06×
Goodwill & intangibles
15.91%
Spread over hurdle
32.51%