43.62
Revenue₹M
27.68
29.38
31.14
32.91
35.85
38.74
40.90
44.61
48.55
51.63
46.43
7.57%
7.46%
70
21.87
Revenue growth%
21.00
18.95
16.97
14.08
13.64
15.11
17.38
18.73
17.15
16.41
13.87
17.15
17.06
27
8.82
Gross margin%
13.41
13.58
13.97
12.11
13.98
15.67
16.07
13.93
12.84
10.83
21.69
13.93
13.75
62
20.78
Operating margin%
2.69
0.40
1.39
1.26
0.40
0.40
0.40
0.40
1.74
1.71
2.43
0.40
0.83
12
7.00
Net margin%
27.91
25.18
23.78
21.58
21.48
22.93
21.90
23.85
22.13
19.61
14.46
22.13
22.53
9
9.353
P/E ratio (avg)x
22.91
24.69
27.56
29.36
28.75
30.86
29.97
33.48
31.24
34.44
21.76
31.24
29.66
66
19.87
EV/EBITx
11.55
12.18
13.29
12.75
11.51
11.09
10.60
11.34
10.40
11.27
20.15
11.09
11.43
84
14.90
FCF yield (avg)%
15.92
16.81
16.29
17.94
19.56
18.78
18.89
21.63
19.25
19.41
14.46
19.25
18.84
32
23.85
FCF margin%
14.10
14.13
15.09
14.36
13.54
15.97
13.24
13.78
14.31
12.49
17.41
13.78
14.12
6
0.749
FCF / Net incomex
1.607
1.739
1.620
1.868
1.809
1.969
1.902
1.754
1.651
1.589
0.867
1.754
1.746
8
8.90
ROIC%
1.80
4.68
3.33
4.10
1.82
0.40
0.40
0.40
2.61
5.21
17.67
0.40
2.21
89
12.90
Return on equity%
3.50
4.59
3.00
4.18
2.27
1.75
3.94
2.04
1.85
0.40
9.55
1.85
2.63
50
5.05
Return on assets%
23.87
21.02
23.21
20.22
19.82
18.27
19.40
19.95
17.43
17.17
2.42
18.27
19.89
62
3.99
EPS₹
5.86
5.45
5.17
5.31
5.53
6.28
7.11
6.65
6.21
6.92
4.25
4.59%
0.96%
—
21.65
EPS growth%
14.57
13.74
10.81
8.47
9.59
8.96
9.60
8.83
6.09
5.03
11.34
8.83
9.28
81
3.76
Bookvalue per sh₹
7.78
6.99
6.32
6.41
6.08
5.77
5.27
5.64
5.09
5.21
9.41
(3.04%)
(4.18%)
—
6.49
FCF per share₹
8.38
7.46
7.67
8.25
8.60
7.65
7.66
7.02
6.67
7.00
5.90
(4.04%)
(2.14%)
—
7.79
Dividend per sh₹
8.45
9.58
10.83
10.92
11.37
12.37
12.90
14.45
13.79
14.71
8.68
5.29%
5.27%
—
2.23
Div yield (avg)%
26.78
29.08
30.43
28.02
28.94
26.78
26.66
25.15
27.24
24.53
28.09
26.66
27.01
94
13.25
Payout ratio%
23.27
23.74
21.19
23.25
23.81
21.45
24.09
26.84
23.97
25.54
9.98
24.09
23.78
25
5.198
Shares (diluted)M
7.852
7.684
9.049
9.849
10.48
10.99
12.75
12.87
13.39
15.33
5.454
7.90%
7.91%
77
28.07
Buyback yield%
21.12
21.31
24.15
23.54
25.10
22.27
22.76
23.44
25.76
27.54
4.09
23.44
23.49
79
0.590
D/E ratiox
0.206
0.186
0.162
0.168
0.182
0.177
0.177
0.181
0.190
0.192
0.216
0.181
0.181
38
4.342
Enterprise value₹M
33.86
33.12
36.50
34.54
34.98
31.16
29.72
29.45
29.98
31.93
19.85
(1.81%)
(0.76%)
82
29.92
LT debt₹M
66.19
69.24
71.74
80.71
88.32
91.33
100.6
105.7
104.2
111.3
36.89
4.73%
5.21%
23
Revenue
₹51.63M
7.46%
1.00×
Cost of revenue
₹25.81M
7.93%
1.04×
Operating expenses
₹11.01M
6.91%
0.95×
Cash and investments
16.22%
Goodwill & intangibles
13.98%
Spread over hurdle
(5.85%)