1.691
Revenue₹M
9.089
9.431
9.897
10.47
11.23
11.78
12.44
13.52
14.51
15.54
1.853
6.72%
5.99%
86
10.59
Revenue growth%
2.97
0.40
2.19
1.15
0.68
0.40
2.95
5.43
2.61
1.38
12.29
2.61
1.78
7
17.37
Gross margin%
21.50
19.87
22.55
24.48
23.89
26.09
27.86
25.89
28.40
28.88
23.59
27.86
25.18
80
15.90
Operating margin%
10.79
11.49
13.28
13.06
10.53
9.50
11.52
10.14
7.59
7.70
8.47
9.50
10.66
55
19.11
Net margin%
18.18
18.51
15.85
18.48
17.88
18.69
19.63
20.98
20.84
20.69
28.08
20.69
18.60
64
11.74
P/E ratio (avg)x
14.35
15.11
16.11
17.51
18.86
18.22
20.30
18.78
18.02
19.04
17.49
18.78
18.12
73
36.83
EV/EBITx
44.15
45.59
44.87
48.51
47.11
53.28
49.32
48.02
43.35
46.34
33.07
48.02
46.72
90
23.27
FCF yield (avg)%
27.07
29.79
29.18
32.02
32.46
34.69
37.48
39.10
36.23
37.32
16.77
37.32
33.58
68
9.50
FCF margin%
6.13
7.44
5.45
5.57
5.79
8.42
11.31
9.13
11.97
11.15
12.79
11.15
7.93
43
0.796
FCF / Net incomex
0.884
0.953
0.864
0.804
0.793
0.880
0.895
1.004
0.903
0.809
0.492
0.895
0.882
52
21.86
ROIC%
19.88
22.25
21.75
22.24
19.65
19.91
21.01
18.22
18.20
18.57
14.33
18.57
19.90
31
27.80
Return on equity%
13.56
11.32
12.73
12.45
10.48
11.00
10.08
8.03
8.89
10.43
13.85
10.08
10.74
13
19.19
Return on assets%
21.17
22.83
21.04
20.64
21.65
22.62
21.76
20.82
18.38
17.54
24.36
20.82
21.10
88
0.15
EPS₹
0.37
0.38
0.40
0.39
0.38
0.42
0.39
0.41
0.41
0.38
0.15
(0.32%)
0.41%
—
20.63
EPS growth%
8.20
10.33
9.89
11.46
12.01
11.40
12.09
14.38
14.74
12.76
20.16
12.76
11.74
56
0.86
Bookvalue per sh₹
1.24
1.26
1.29
1.23
1.30
1.34
1.55
1.52
1.45
1.46
0.92
2.36%
1.47%
—
0.64
FCF per share₹
1.24
1.27
1.41
1.43
1.41
1.37
1.50
1.55
1.48
1.47
0.58
0.82%
2.60%
—
0.50
Dividend per sh₹
0.27
0.27
0.28
0.27
0.28
0.28
0.28
0.30
0.27
0.26
0.31
(1.80%)
0.17%
—
26.80
Div yield (avg)%
11.34
11.15
12.83
14.44
16.42
18.88
16.12
18.80
17.76
19.96
9.49
18.80
16.27
72
28.79
Payout ratio%
24.01
24.39
24.37
22.12
22.88
21.07
21.11
22.06
21.87
19.31
21.99
21.11
22.09
83
6.107
Shares (diluted)M
8.213
9.097
8.554
9.177
8.836
8.844
9.279
8.116
8.590
9.049
5.878
0.48%
1.65%
52
19.86
Buyback yield%
0.40
0.40
0.40
0.95
0.40
2.97
4.85
2.73
4.73
1.74
15.92
2.97
1.35
45
1.067
D/E ratiox
0.391
0.384
0.418
0.396
0.384
0.407
0.371
0.371
0.394
0.423
1.612
0.394
0.392
12
12.84
Enterprise value₹M
10.02
10.06
8.999
9.799
10.46
11.32
10.55
11.51
11.19
10.20
7.931
(0.51%)
0.90%
26
12.63
LT debt₹M
4.546
4.655
4.863
4.327
4.525
4.141
3.806
3.425
3.424
3.330
10.24
(5.95%)
(3.61%)
70
Revenue
₹15.54M
5.99%
1.00×
Cost of revenue
₹10.88M
5.99%
1.00×
Operating expenses
₹3.429M
5.76%
0.98×
Goodwill & intangibles
17.53%
Spread over hurdle
(3.62%)