5.736
Revenue₹M
12.77
13.27
13.77
14.45
15.18
15.75
15.95
16.39
16.63
16.98
6.342
2.28%
3.32%
15
6.77
Revenue growth%
26.88
28.29
28.44
29.47
27.24
26.97
28.52
26.46
24.00
26.77
28.23
26.77
27.11
34
28.10
Gross margin%
25.35
28.11
25.92
24.60
25.44
22.66
23.89
26.42
28.61
29.24
21.99
26.42
25.68
85
10.21
Operating margin%
13.44
16.40
19.17
19.72
19.27
18.89
18.01
17.78
15.55
14.76
27.76
17.78
17.89
22
7.42
Net margin%
21.76
21.30
22.92
23.77
24.77
25.92
24.26
26.61
24.77
22.11
20.07
24.77
24.02
82
14.16
P/E ratio (avg)x
19.63
21.35
19.93
18.01
18.47
17.88
16.91
18.38
19.39
21.22
27.83
18.38
18.93
50
10.94
EV/EBITx
10.21
10.30
9.814
11.34
12.37
13.29
15.09
17.06
17.67
17.66
19.37
17.06
12.83
16
13.86
FCF yield (avg)%
8.42
8.19
6.24
7.42
5.52
5.79
5.14
7.92
9.66
11.32
13.08
7.92
7.67
73
27.87
FCF margin%
9.64
9.93
8.15
7.66
9.44
12.33
15.07
16.31
15.40
16.00
23.94
15.40
11.13
94
0.624
FCF / Net incomex
1.770
1.795
2.010
2.296
2.708
2.713
3.233
3.821
4.481
5.279
1.452
3.821
2.710
78
12.86
ROIC%
19.13
16.76
19.73
17.24
17.73
14.78
16.58
14.24
16.49
17.02
21.12
16.49
16.89
93
16.54
Return on equity%
27.70
26.74
29.65
28.08
29.50
28.53
31.34
30.32
28.69
30.14
13.43
30.14
29.09
5
14.08
Return on assets%
17.72
20.27
18.72
20.56
20.62
21.12
18.91
17.21
14.68
11.95
6.98
17.21
18.82
60
0.19
EPS₹
0.17
0.15
0.15
0.16
0.16
0.17
0.15
0.16
0.14
0.14
0.20
(1.58%)
(2.99%)
—
24.78
EPS growth%
23.45
24.14
25.68
25.99
24.33
21.97
20.62
22.09
22.66
20.84
28.74
21.97
23.05
55
0.10
Bookvalue per sh₹
0.18
0.18
0.19
0.21
0.24
0.25
0.27
0.32
0.36
0.36
0.28
7.79%
7.74%
—
0.12
FCF per share₹
0.60
0.64
0.73
0.71
0.73
0.80
0.87
1.00
1.19
1.17
0.26
9.76%
8.26%
—
0.17
Dividend per sh₹
0.14
0.16
0.16
0.16
0.16
0.18
0.22
0.24
0.28
0.30
0.31
13.32%
9.63%
—
22.21
Div yield (avg)%
19.60
17.01
16.34
14.98
17.38
18.98
18.45
18.02
15.63
14.11
6.98
18.02
17.19
12
16.50
Payout ratio%
10.97
10.70
12.37
10.51
10.47
9.06
9.09
6.84
8.05
6.99
17.38
8.05
9.78
80
19.83
Shares (diluted)M
16.21
16.79
18.57
18.70
17.26
16.20
15.95
16.37
18.29
18.25
20.59
1.13%
0.32%
38
24.83
Buyback yield%
26.12
29.01
31.37
31.02
28.49
25.69
28.58
29.81
30.95
29.30
22.80
29.30
29.16
50
1.367
D/E ratiox
0.962
1.025
1.107
1.282
1.428
1.430
1.586
1.508
1.559
1.454
0.967
1.508
1.429
88
6.741
Enterprise value₹M
13.96
14.37
14.82
13.05
12.94
12.74
11.50
11.96
12.79
10.94
1.212
(3.31%)
(3.15%)
30
11.16
LT debt₹M
17.42
20.27
19.81
18.85
20.32
20.47
22.64
25.15
25.55
29.46
8.169
7.71%
5.82%
8
Revenue
₹16.98M
3.32%
1.00×
Cost of revenue
₹8.577M
2.87%
0.96×
Operating expenses
₹4.397M
3.88%
1.06×
Goodwill & intangibles
13.42%
Spread over hurdle
10.11%