6.134
Revenue₹M
21.87
22.52
23.26
23.89
24.93
26.69
27.95
29.62
31.55
32.94
6.790
5.73%
4.90%
92
11.90
Revenue growth%
13.74
11.47
10.06
11.90
11.11
12.61
11.73
11.93
13.49
14.76
10.65
12.61
11.91
18
27.69
Gross margin%
10.06
9.90
12.61
15.53
18.11
16.37
13.86
13.66
13.40
15.58
22.11
13.86
13.76
31
11.35
Operating margin%
18.94
21.33
20.79
20.12
17.87
17.23
16.74
14.29
15.63
16.38
7.44
16.38
17.55
28
10.75
Net margin%
10.05
12.06
10.24
9.23
11.92
13.57
16.42
15.21
13.35
15.53
15.46
15.21
12.71
82
30.09
P/E ratio (avg)x
18.44
17.03
16.44
14.52
15.60
14.14
13.45
14.41
14.34
15.40
33.77
14.34
14.96
32
31.15
EV/EBITx
24.73
25.89
26.46
29.24
29.34
30.32
29.23
27.48
29.94
31.70
11.52
29.94
29.24
68
6.90
FCF yield (avg)%
17.56
19.88
17.72
20.22
21.99
21.01
18.29
16.82
15.48
15.52
5.80
16.82
18.00
87
15.68
FCF margin%
3.77
2.16
4.94
2.25
4.08
5.80
2.98
3.24
0.98
3.57
17.94
3.24
3.40
46
0.382
FCF / Net incomex
0.564
0.560
0.644
0.616
0.633
0.622
0.693
0.788
0.768
0.856
1.583
0.768
0.639
20
21.90
ROIC%
4.47
1.65
1.68
0.40
0.40
0.91
1.58
1.24
2.83
2.64
22.95
1.58
1.61
88
23.88
Return on equity%
16.16
15.98
18.06
18.64
20.55
19.51
21.89
24.35
26.65
25.62
4.05
24.35
20.03
29
21.04
Return on assets%
5.57
8.12
11.03
8.10
9.53
9.73
9.79
8.34
6.65
5.06
4.30
8.34
8.23
54
0.66
EPS₹
0.83
0.97
1.00
0.99
0.95
1.10
1.06
1.10
1.15
1.22
0.71
5.21%
5.67%
—
10.62
EPS growth%
10.79
9.07
7.93
9.00
11.85
12.08
11.33
12.14
12.56
14.88
16.97
12.14
11.59
53
0.39
Bookvalue per sh₹
0.43
0.47
0.54
0.49
0.47
0.53
0.59
0.66
0.73
0.82
0.35
11.99%
5.72%
—
1.03
FCF per share₹
0.12
0.11
0.10
0.10
0.11
0.10
0.09
0.10
0.10
0.09
0.17
(2.48%)
(2.96%)
—
0.67
Dividend per sh₹
0.12
0.12
0.13
0.12
0.13
0.12
0.13
0.14
0.12
0.12
0.61
(0.98%)
(1.56%)
—
7.71
Div yield (avg)%
10.50
10.99
12.45
13.75
12.77
10.89
9.63
11.02
13.81
16.33
18.33
11.02
11.73
65
13.11
Payout ratio%
24.97
25.47
25.42
26.59
28.31
26.92
28.94
28.29
27.51
27.30
4.90
27.51
27.11
57
7.411
Shares (diluted)M
8.906
9.832
10.72
11.29
11.47
12.58
12.41
12.89
13.99
15.70
7.068
6.49%
5.17%
52
27.56
Buyback yield%
19.37
18.48
18.49
17.02
14.25
11.47
11.92
11.08
11.85
9.14
18.02
11.47
13.09
70
1.767
D/E ratiox
1.503
1.603
1.798
2.039
2.251
2.445
2.480
2.679
2.896
2.885
0.712
2.679
2.348
58
3.925
Enterprise value₹M
39.47
46.74
53.76
51.89
51.36
60.82
62.40
70.28
76.56
78.91
11.19
8.97%
6.85%
54
6.731
LT debt₹M
6.361
6.891
7.538
7.700
8.489
9.040
8.906
10.24
10.83
10.65
23.64
4.64%
6.97%
77
Revenue
₹32.94M
4.90%
1.00×
Cost of revenue
₹16.24M
4.87%
1.00×
Operating expenses
₹6.610M
4.86%
1.00×
Goodwill & intangibles
15.69%
Spread over hurdle
(2.71%)