9.374
Revenue₹M
10.77
11.47
12.15
12.44
13.06
13.58
14.48
15.19
16.17
16.55
9.954
4.86%
4.88%
58
28.37
Revenue growth%
7.83
8.37
8.83
9.20
12.12
13.39
13.52
11.40
12.01
13.47
5.84
13.39
11.71
66
7.41
Gross margin%
16.91
15.57
16.27
18.09
20.19
21.51
22.57
19.83
18.49
18.68
10.25
19.83
18.58
77
10.15
Operating margin%
2.35
0.40
2.64
3.18
5.31
4.03
5.29
8.17
7.89
7.54
17.04
7.54
4.66
63
18.42
Net margin%
27.94
27.05
25.52
24.26
24.43
25.24
24.69
24.98
26.26
25.47
6.47
25.24
25.36
71
20.85
P/E ratio (avg)x
19.18
19.10
21.49
24.78
25.01
27.16
31.85
32.32
32.88
36.88
18.35
32.32
26.09
15
35.58
EV/EBITx
8.135
8.588
9.549
9.701
10.23
11.19
11.85
13.39
13.24
15.05
35.25
13.24
10.71
16
14.31
FCF yield (avg)%
7.88
7.27
9.97
8.30
8.98
11.82
13.26
14.09
16.49
17.19
21.18
14.09
10.90
73
19.86
FCF margin%
13.02
11.94
12.18
13.97
16.13
15.99
18.07
18.85
16.59
14.94
11.80
16.59
15.47
63
0.320
FCF / Net incomex
1.394
1.388
1.438
1.472
1.383
1.388
1.567
1.706
1.870
1.895
1.211
1.706
1.455
79
17.71
ROIC%
27.62
27.93
26.24
25.96
24.83
23.42
24.38
25.43
24.97
25.84
24.55
24.97
25.63
20
3.40
Return on equity%
13.39
14.96
15.31
17.88
16.85
14.85
12.32
11.21
14.01
15.74
21.18
14.01
14.90
37
13.77
Return on assets%
2.43
2.12
3.93
2.82
0.42
3.28
1.08
3.04
4.57
6.21
19.02
3.28
2.93
44
1.34
EPS₹
1.50
1.51
1.67
1.67
1.92
2.19
2.34
2.42
2.30
2.30
1.38
3.67%
3.94%
—
6.94
EPS growth%
3.73
2.76
5.49
8.37
8.23
10.70
11.76
12.72
11.70
12.26
20.29
11.76
9.54
71
0.75
Bookvalue per sh₹
2.66
2.73
3.04
3.09
3.23
3.62
4.36
5.21
5.62
5.87
0.83
12.65%
10.22%
—
1.36
FCF per share₹
1.15
1.21
1.37
1.47
1.68
1.57
1.71
1.87
1.87
1.77
1.42
1.04%
5.19%
—
1.78
Dividend per sh₹
0.98
0.94
0.88
0.82
0.89
0.87
0.96
0.92
0.92
0.98
1.48
1.92%
(0.76%)
—
12.62
Div yield (avg)%
22.93
24.76
23.65
22.42
22.56
25.27
27.32
26.78
24.08
26.38
17.15
26.38
24.42
11
19.15
Payout ratio%
26.78
24.64
22.29
19.35
19.76
19.79
20.37
18.58
16.38
17.73
24.63
18.58
19.77
73
5.809
Shares (diluted)M
7.079
6.340
7.072
7.236
6.574
6.809
6.218
6.958
6.919
7.424
5.805
2.46%
(0.22%)
50
3.18
Buyback yield%
12.83
14.68
17.51
17.62
16.20
15.39
13.38
13.08
10.63
9.34
5.53
13.08
14.03
37
1.404
D/E ratiox
1.156
1.235
1.289
1.314
1.307
1.300
1.146
1.004
1.019
1.071
1.347
1.071
1.196
46
3.118
Enterprise value₹M
6.757
7.081
6.861
7.495
7.160
6.634
6.876
6.636
7.397
8.236
11.42
2.84%
2.18%
54
7.867
LT debt₹M
2.158
2.085
2.180
2.372
2.360
2.677
2.644
3.146
3.298
3.866
3.963
10.37%
6.10%
89
Revenue
₹16.55M
4.88%
1.00×
Cost of revenue
₹11.31M
4.92%
1.00×
Operating expenses
₹3.454M
4.48%
0.96×
Property and equipment
16.09%
Spread over hurdle
(7.61%)