13.75
Revenue₹M
25.75
26.67
27.48
29.28
29.99
31.22
33.25
34.17
36.13
38.72
15.36
5.25%
4.67%
50
25.39
Revenue growth%
22.46
20.16
21.02
19.49
21.50
21.57
20.60
19.81
20.73
22.83
25.12
20.73
20.88
12
8.57
Gross margin%
14.42
12.01
9.53
8.95
7.56
9.03
9.36
11.97
10.47
9.92
14.78
9.92
9.72
10
20.31
Operating margin%
3.96
4.96
2.42
2.17
0.40
0.40
0.73
0.40
0.69
2.94
26.10
0.69
1.45
35
19.11
Net margin%
22.77
22.53
22.19
22.41
22.29
24.39
24.14
24.53
21.66
21.09
19.93
24.14
22.47
68
19.82
P/E ratio (avg)x
10.89
11.51
11.16
11.94
12.11
12.03
11.13
12.04
13.28
13.62
10.28
12.04
11.99
86
9.473
EV/EBITx
29.97
27.49
24.32
24.05
24.75
22.54
23.57
22.27
24.02
24.08
27.37
23.57
24.06
32
16.54
FCF yield (avg)%
26.01
26.16
27.26
27.33
24.71
27.37
27.61
26.44
24.43
22.18
28.68
26.44
26.30
86
5.38
FCF margin%
4.50
2.14
1.01
0.40
2.00
3.53
2.66
3.21
2.48
1.64
17.89
2.66
2.31
42
1.230
FCF / Net incomex
3.749
4.169
4.842
5.522
5.920
5.811
6.318
6.747
7.618
7.589
1.785
6.747
5.865
65
22.35
ROIC%
15.26
16.86
14.36
12.30
9.70
7.79
10.25
8.22
7.18
8.33
17.69
8.22
9.97
59
2.18
Return on equity%
7.37
5.46
2.50
2.02
0.40
2.26
3.62
6.25
5.86
8.08
27.38
5.86
4.54
16
29.78
Return on assets%
4.76
2.34
4.19
5.05
6.93
6.93
9.75
9.03
6.93
4.94
10.05
6.93
5.99
54
2.80
EPS₹
1.40
1.59
1.56
1.57
1.68
2.03
2.07
2.14
2.11
2.18
2.88
5.38%
5.95%
—
22.00
EPS growth%
0.40
0.40
0.81
1.14
0.82
2.07
2.13
4.05
5.58
3.11
16.18
3.11
1.60
37
3.64
Bookvalue per sh₹
4.35
4.71
5.14
5.22
5.10
5.45
6.29
6.58
7.11
7.43
3.87
7.80%
4.92%
—
3.87
FCF per share₹
0.61
0.55
0.58
0.64
0.65
0.62
0.70
0.69
0.72
0.67
0.90
0.83%
0.44%
—
2.71
Dividend per sh₹
4.00
4.46
4.83
5.67
6.69
7.12
8.13
8.34
9.36
9.51
2.76
7.27%
10.02%
—
10.76
Div yield (avg)%
0.40
0.40
0.40
0.95
0.40
0.40
0.40
3.05
0.57
0.40
20.72
0.40
0.40
62
28.52
Payout ratio%
28.75
26.15
28.44
25.55
22.98
21.12
20.72
19.88
18.65
17.48
24.46
19.88
22.05
70
5.386
Shares (diluted)M
5.714
6.561
6.555
6.473
7.287
8.334
8.212
7.671
7.814
7.300
5.310
0.04%
2.43%
84
23.64
Buyback yield%
30.40
30.97
32.45
31.43
28.63
27.86
28.62
29.23
29.37
27.64
8.49
28.62
29.30
20
0.542
D/E ratiox
0.865
0.968
1.118
1.242
1.266
1.319
1.354
1.495
1.543
1.535
1.527
1.495
1.293
66
15.65
Enterprise value₹M
11.24
11.20
11.47
11.70
12.04
14.01
13.08
15.02
15.62
15.72
2.904
5.47%
3.71%
9
14.79
LT debt₹M
47.35
53.03
56.90
56.04
61.78
70.92
81.81
83.60
98.21
102.5
23.66
10.66%
10.00%
20
Revenue
₹38.72M
4.67%
1.00×
Cost of revenue
₹18.90M
4.62%
1.00×
Operating expenses
₹7.811M
4.99%
1.03×
Cash and investments
18.69%
Spread over hurdle
70.88%