23.75
Revenue₹M
21.27
22.38
24.35
26.55
28.21
29.58
31.49
34.14
36.07
38.67
25.22
6.51%
6.80%
9
20.92
Revenue growth%
23.44
24.75
25.63
23.77
26.49
24.83
25.03
24.35
26.30
25.12
6.55
25.03
24.93
31
27.93
Gross margin%
12.82
15.41
14.12
12.58
12.71
14.69
15.14
13.99
13.94
15.06
28.50
14.69
14.06
83
28.15
Operating margin%
9.07
6.78
7.03
6.96
7.55
6.64
8.07
10.00
12.81
14.39
10.70
10.00
7.81
29
14.85
Net margin%
1.06
1.39
3.45
1.15
3.21
2.11
3.59
0.64
0.40
0.40
14.43
0.64
1.27
31
7.322
P/E ratio (avg)x
35.44
35.59
33.02
36.35
35.69
34.79
37.89
35.41
36.32
37.33
17.47
36.32
35.64
69
12.36
EV/EBITx
18.76
19.33
21.98
20.15
19.59
21.61
20.35
23.14
25.37
24.46
16.34
23.14
20.98
64
20.32
FCF yield (avg)%
11.82
10.66
8.83
9.88
8.53
6.01
4.69
4.52
6.10
8.16
24.00
6.01
8.35
11
2.07
FCF margin%
0.40
2.84
4.18
5.26
6.52
7.64
6.34
4.84
7.48
10.17
4.70
7.48
5.80
10
0.247
FCF / Net incomex
0.301
0.283
0.309
0.280
0.245
0.246
0.257
0.266
0.286
0.292
0.846
0.266
0.281
50
29.12
ROIC%
24.86
25.58
26.61
26.42
29.33
28.53
30.79
30.89
27.93
24.98
11.10
28.53
27.27
65
21.92
Return on equity%
2.27
0.40
0.40
2.10
0.75
3.44
2.06
2.26
0.73
0.40
29.63
2.06
1.40
36
17.73
Return on assets%
21.02
21.95
21.06
19.08
21.68
19.78
21.11
21.59
24.04
21.92
22.23
21.59
21.35
28
3.65
EPS₹
7.03
6.23
5.74
5.49
5.62
5.39
5.29
5.18
4.81
5.25
4.05
(1.35%)
(4.17%)
—
4.19
EPS growth%
7.22
5.29
6.19
8.89
9.49
6.70
7.02
8.93
10.05
12.27
8.23
8.93
8.06
85
7.06
Bookvalue per sh₹
6.40
6.93
7.14
6.88
6.47
5.94
6.50
6.95
7.73
8.25
5.58
4.97%
1.80%
—
7.46
FCF per share₹
6.79
7.59
7.72
7.60
7.65
7.45
7.88
8.52
9.93
9.65
8.30
4.76%
4.59%
—
2.96
Dividend per sh₹
7.34
8.08
7.70
7.92
7.70
8.34
7.85
8.30
8.18
9.01
4.80
3.19%
3.03%
—
9.88
Div yield (avg)%
12.04
10.90
12.37
11.68
10.64
10.25
7.57
9.54
6.79
6.65
24.80
7.57
10.44
71
4.56
Payout ratio%
6.38
8.78
6.78
4.65
5.00
6.91
8.12
7.54
8.94
8.30
2.26
8.12
7.22
86
2.567
Shares (diluted)M
2.704
2.810
3.018
2.825
2.569
2.511
2.576
2.660
2.656
2.737
2.628
1.28%
0.95%
64
4.50
Buyback yield%
27.89
26.81
27.18
26.88
29.86
30.37
27.56
25.12
27.75
30.49
17.61
27.75
27.65
48
1.729
D/E ratiox
2.488
2.542
2.786
2.885
3.013
2.916
3.324
3.906
4.236
4.226
1.707
3.906
2.965
54
9.479
Enterprise value₹M
14.46
13.90
14.17
15.33
15.04
14.88
13.96
13.57
14.01
13.50
14.33
(2.13%)
0.73%
23
25.84
LT debt₹M
28.92
31.83
30.86
32.00
37.16
35.29
35.02
36.45
37.35
39.10
18.92
1.02%
4.36%
11
Revenue
₹38.67M
6.80%
1.00×
Cost of revenue
₹21.94M
6.77%
1.00×
Operating expenses
₹9.487M
6.82%
1.00×
Spread over hurdle
(1.34%)