20.20
Revenue₹M
31.54
32.64
33.59
34.62
35.13
36.75
37.65
39.06
40.44
41.91
22.39
3.60%
3.35%
61
4.13
Revenue growth%
24.92
26.77
26.50
26.60
26.79
24.97
22.17
19.32
19.19
17.49
18.68
19.32
24.94
78
20.87
Gross margin%
15.24
15.43
13.54
14.06
15.34
16.60
16.25
18.38
18.92
17.90
29.70
17.90
15.84
79
12.54
Operating margin%
17.55
19.24
20.62
18.67
18.88
21.32
18.32
16.53
16.43
17.31
11.48
17.31
18.50
56
12.31
Net margin%
24.70
21.91
24.05
23.12
23.84
21.08
24.05
26.02
28.69
30.50
6.43
26.02
24.05
37
21.28
P/E ratio (avg)x
15.63
17.83
18.50
20.33
23.14
26.78
26.84
26.03
25.18
23.54
36.58
26.03
23.34
93
31.77
EV/EBITx
32.83
28.47
29.45
28.95
31.46
30.38
30.03
26.18
25.53
25.06
30.67
26.18
29.20
35
8.08
FCF yield (avg)%
9.58
10.46
10.46
8.99
11.30
9.38
8.41
9.54
6.71
7.87
20.38
8.41
9.46
59
27.58
FCF margin%
25.26
23.39
24.27
23.32
25.44
23.67
24.71
21.83
24.72
22.45
19.96
23.67
23.97
65
0.286
FCF / Net incomex
0.377
0.409
0.377
0.421
0.432
0.467
0.455
0.471
0.441
0.389
1.413
0.455
0.426
28
6.96
ROIC%
12.52
14.29
14.28
16.72
14.13
13.85
16.09
16.91
16.13
14.87
27.67
16.09
14.58
55
25.56
Return on equity%
1.85
2.33
0.40
0.40
1.31
0.40
0.40
0.40
0.40
0.83
6.34
0.40
0.40
60
10.11
Return on assets%
20.38
17.89
16.24
18.60
18.31
15.44
14.41
13.15
10.32
11.13
4.10
13.15
15.84
41
0.51
EPS₹
0.73
0.77
0.84
0.93
1.04
1.02
1.07
1.01
0.97
1.04
0.54
0.05%
2.88%
—
14.05
EPS growth%
10.11
11.59
10.59
10.82
13.79
15.58
18.31
15.72
17.19
17.18
24.68
17.18
14.69
65
1.29
Bookvalue per sh₹
1.92
1.94
1.94
1.93
1.86
2.11
1.90
2.07
2.00
2.18
1.59
3.27%
0.85%
—
1.33
FCF per share₹
1.18
1.27
1.49
1.53
1.83
2.12
2.36
2.63
2.68
2.91
1.68
9.71%
11.07%
—
1.28
Dividend per sh₹
1.63
1.50
1.43
1.44
1.33
1.43
1.48
1.54
1.57
1.62
1.43
3.95%
0.65%
—
24.05
Div yield (avg)%
20.89
18.35
16.10
13.80
16.42
15.14
16.16
16.83
14.03
13.46
13.43
15.14
16.13
29
10.43
Payout ratio%
2.84
0.93
1.35
0.40
2.48
0.40
0.40
0.40
0.67
0.40
8.96
0.40
0.53
73
10.18
Shares (diluted)M
12.20
13.85
14.94
17.37
16.32
17.01
19.37
20.79
19.56
19.95
10.00
4.11%
5.08%
74
27.17
Buyback yield%
23.33
24.06
22.95
23.71
24.98
25.85
26.08
24.76
22.68
25.58
6.49
25.58
24.41
68
1.387
D/E ratiox
1.224
1.118
1.222
1.123
1.178
1.229
1.190
1.108
1.240
1.158
0.474
1.190
1.184
23
30.28
Enterprise value₹M
30.34
33.36
35.90
39.90
45.14
51.80
50.76
54.76
59.10
58.15
17.39
5.19%
7.33%
59
6.945
LT debt₹M
32.67
31.40
31.91
30.79
31.68
28.98
32.70
31.80
35.14
33.31
33.21
1.01%
1.35%
9
Revenue
₹41.91M
3.35%
1.00×
Cost of revenue
₹24.84M
3.40%
1.01×
Operating expenses
₹4.989M
4.42%
1.11×
Spread over hurdle
79.04%