9.010
Revenue₹M
10.18
10.84
11.57
12.68
13.46
14.45
15.71
17.02
18.76
20.11
9.622
8.35%
8.10%
55
10.87
Revenue growth%
20.21
20.54
22.61
20.61
18.22
15.81
18.04
19.63
19.87
20.80
17.92
19.63
20.04
84
2.26
Gross margin%
14.80
16.71
16.01
14.30
11.61
13.92
16.51
18.59
17.90
19.10
24.63
17.90
16.26
76
20.16
Operating margin%
6.24
4.77
4.67
6.13
4.63
3.53
5.62
5.70
5.77
3.04
5.46
5.62
5.19
83
19.40
Net margin%
20.66
22.71
23.21
23.50
20.93
18.96
20.14
22.59
24.64
24.34
28.70
22.59
22.65
56
8.770
P/E ratio (avg)x
9.736
8.607
8.985
9.652
9.453
9.127
9.306
10.00
8.482
7.839
24.34
9.127
9.216
87
19.22
EV/EBITx
22.65
21.86
21.70
21.02
22.76
22.95
23.19
24.36
22.29
23.68
28.07
23.19
22.70
71
23.84
FCF yield (avg)%
16.33
17.21
19.00
18.56
21.23
19.33
18.32
19.36
22.32
22.79
16.81
19.36
19.17
27
7.36
FCF margin%
26.49
25.42
24.83
26.96
24.39
22.55
25.09
23.83
25.06
23.85
10.71
23.85
24.95
13
0.225
FCF / Net incomex
0.967
0.996
0.983
0.903
0.924
0.810
0.710
0.607
0.645
0.677
0.724
0.677
0.856
75
19.18
ROIC%
26.09
23.75
24.56
25.87
23.94
23.45
23.28
24.64
22.08
23.85
10.43
23.45
23.90
48
6.45
Return on equity%
16.35
16.70
16.84
18.77
17.78
18.21
19.92
21.13
18.49
18.36
28.03
18.49
18.29
8
28.48
Return on assets%
16.72
18.27
16.81
14.39
16.01
17.93
20.30
17.30
16.83
13.84
22.41
17.30
16.82
22
0.51
EPS₹
0.20
0.20
0.22
0.23
0.27
0.29
0.28
0.30
0.34
0.40
0.53
7.59%
7.16%
—
8.14
EPS growth%
25.13
23.40
25.88
28.15
27.10
27.71
29.21
26.88
26.08
24.47
2.81
26.88
26.48
34
0.43
Bookvalue per sh₹
0.71
0.70
0.70
0.66
0.71
0.76
0.75
0.73
0.78
0.88
0.26
4.30%
1.37%
—
0.95
FCF per share₹
0.60
0.68
0.68
0.72
0.75
0.70
0.69
0.78
0.72
0.66
0.87
(2.48%)
0.22%
—
0.31
Dividend per sh₹
0.26
0.25
0.25
0.26
0.28
0.28
0.31
0.31
0.33
0.35
0.77
4.22%
1.66%
—
8.68
Div yield (avg)%
20.52
18.48
19.58
19.94
22.76
22.45
20.14
20.70
21.36
22.36
7.12
21.36
20.61
50
4.03
Payout ratio%
19.64
19.18
19.86
16.96
14.30
13.58
11.40
12.39
14.56
16.74
8.72
13.58
15.65
28
7.091
Shares (diluted)M
6.070
6.627
6.207
6.798
5.916
5.338
5.753
5.614
5.941
6.423
7.087
1.66%
1.29%
92
4.95
Buyback yield%
27.04
26.80
25.21
26.78
24.54
25.56
27.45
28.17
27.42
30.29
14.56
27.45
26.92
66
0.272
D/E ratiox
0.795
0.870
0.925
0.938
0.965
1.050
1.171
1.356
1.305
1.280
1.282
1.280
1.008
65
9.811
Enterprise value₹M
5.197
6.023
5.817
5.811
5.460
6.141
5.807
6.429
6.329
6.201
13.82
2.58%
1.90%
30
18.15
LT debt₹M
8.138
7.502
6.887
6.144
6.064
5.469
4.961
4.567
4.190
4.268
9.917
(6.78%)
(6.60%)
10
Revenue
₹20.11M
8.10%
1.00×
Cost of revenue
₹12.47M
8.11%
1.00×
Operating expenses
₹3.515M
8.46%
1.03×
Spread over hurdle
17.36%