22.17
Revenue₹M
14.60
15.67
16.40
17.79
18.79
20.41
21.65
23.14
24.25
25.56
24.12
6.35%
6.61%
21
24.61
Revenue growth%
3.98
1.41
1.19
3.01
4.81
6.02
5.41
7.10
5.29
7.68
2.72
6.02
5.05
62
23.09
Gross margin%
16.79
14.38
15.14
15.75
15.28
13.34
15.77
15.12
13.90
12.65
11.64
13.90
15.13
82
18.50
Operating margin%
6.76
7.10
4.47
1.90
1.72
1.17
1.38
3.00
0.82
0.40
29.09
1.17
1.81
22
25.70
Net margin%
9.17
6.99
6.97
4.64
4.31
2.87
1.87
2.51
5.41
6.61
23.63
2.87
5.02
75
25.71
P/E ratio (avg)x
21.29
22.63
23.06
21.30
22.51
22.99
19.78
18.65
19.90
19.89
26.51
19.89
21.30
63
8.922
EV/EBITx
13.30
14.73
13.90
12.84
13.26
11.87
11.77
11.64
12.16
11.63
30.25
11.77
12.50
12
15.00
FCF yield (avg)%
15.39
12.63
13.32
14.90
16.95
14.20
15.01
16.03
17.24
14.66
17.64
15.01
14.96
57
8.88
FCF margin%
21.48
20.82
22.62
22.24
19.45
20.72
19.81
18.54
19.87
19.39
22.05
19.81
20.30
16
1.573
FCF / Net incomex
1.491
1.436
1.332
1.360
1.315
1.212
1.277
1.426
1.626
1.649
0.855
1.426
1.393
7
18.19
ROIC%
8.63
11.34
9.34
8.48
8.29
6.75
6.14
4.56
3.27
5.87
16.49
5.87
7.52
67
27.28
Return on equity%
2.03
4.96
5.94
4.37
2.16
3.02
1.65
1.12
0.40
0.40
13.80
1.12
2.10
86
2.19
Return on assets%
27.06
24.58
21.92
24.38
22.26
23.84
26.03
26.66
25.45
25.20
14.86
25.45
24.89
11
1.16
EPS₹
1.48
1.55
1.66
1.65
1.51
1.59
1.77
1.82
2.03
2.07
1.27
6.52%
3.54%
—
4.86
EPS growth%
9.20
9.90
9.60
10.41
10.44
12.62
15.16
17.57
14.95
14.32
11.92
14.95
11.53
28
0.95
Bookvalue per sh₹
0.54
0.59
0.62
0.60
0.61
0.62
0.65
0.71
0.77
0.89
0.35
7.80%
6.55%
—
1.35
FCF per share₹
1.50
1.81
1.96
2.00
2.39
2.39
2.57
2.85
2.98
2.94
0.99
4.30%
7.80%
—
0.85
Dividend per sh₹
1.38
1.47
1.41
1.40
1.36
1.34
1.16
1.11
0.98
0.97
0.42
(6.42%)
(2.55%)
—
27.83
Div yield (avg)%
7.17
5.71
4.06
2.36
2.36
2.70
1.19
1.89
0.40
0.40
29.94
1.19
2.36
28
2.37
Payout ratio%
24.66
26.17
24.34
23.61
21.17
23.46
20.55
22.79
25.76
26.87
16.41
23.46
23.97
40
13.98
Shares (diluted)M
23.14
25.82
28.99
30.07
34.48
35.27
35.17
37.60
39.47
44.48
14.01
5.23%
7.09%
84
12.96
Buyback yield%
30.35
31.14
32.27
34.59
37.05
38.78
36.15
34.51
32.23
35.05
18.44
35.05
34.55
29
1.061
D/E ratiox
1.180
1.271
1.265
1.133
1.199
1.036
1.060
0.996
0.847
0.737
1.667
0.996
1.096
35
5.598
Enterprise value₹M
8.788
7.946
6.949
7.555
8.222
8.823
8.443
8.816
7.811
6.795
19.43
(3.74%)
(1.88%)
49
16.56
LT debt₹M
45.55
50.30
54.76
52.77
56.41
64.35
67.88
73.81
72.97
77.55
5.030
6.57%
6.15%
45
Revenue
₹25.56M
6.61%
1.00×
Cost of revenue
₹17.46M
6.52%
0.99×
Operating expenses
₹2.648M
6.27%
0.97×
Goodwill & intangibles
18.22%
Spread over hurdle
(7.65%)