38.57
Revenue₹M
19.32
20.69
22.72
24.30
26.51
29.12
31.98
34.66
36.48
39.99
42.66
8.57%
8.42%
7
20.81
Revenue growth%
11.59
12.14
14.71
14.52
12.60
11.00
10.72
8.43
10.00
7.78
5.92
10.00
11.29
12
18.53
Gross margin%
11.74
11.51
13.01
14.81
14.09
12.11
10.23
8.17
8.33
5.73
26.68
8.33
11.63
20
12.97
Operating margin%
15.53
18.09
15.93
16.65
15.33
12.47
10.01
12.76
12.69
15.61
12.86
12.69
15.43
34
17.88
Net margin%
5.32
3.21
5.76
8.71
7.38
5.32
4.63
6.47
8.16
9.57
20.13
6.47
6.11
80
36.70
P/E ratio (avg)x
21.36
22.12
25.71
27.76
29.73
31.94
32.45
34.89
37.56
41.35
23.35
34.89
30.84
8
11.39
EV/EBITx
39.84
37.95
44.01
42.14
47.07
46.05
47.40
50.04
57.15
62.80
29.26
50.04
46.56
77
22.65
FCF yield (avg)%
23.56
25.59
27.42
27.75
28.32
25.93
28.80
30.11
32.61
30.98
2.33
30.11
28.03
74
15.98
FCF margin%
9.96
12.56
9.69
10.69
9.23
9.87
8.65
8.70
5.89
6.15
18.95
8.65
9.46
64
1.411
FCF / Net incomex
1.814
1.658
1.861
1.780
2.021
2.103
2.026
2.033
2.157
2.314
1.437
2.103
2.024
93
13.64
ROIC%
25.69
26.74
25.23
25.25
25.86
26.58
26.02
28.50
28.74
31.39
8.93
28.50
26.30
13
15.80
Return on equity%
2.65
1.25
0.40
2.49
0.81
0.40
2.80
0.40
2.80
0.40
18.70
0.40
1.03
58
11.84
Return on assets%
2.80
2.17
2.59
0.56
0.40
0.40
0.40
0.40
1.00
0.43
10.96
0.40
0.50
46
1.37
EPS₹
1.04
1.11
1.31
1.42
1.44
1.48
1.77
1.75
2.11
2.16
1.51
8.39%
8.61%
—
27.38
EPS growth%
23.52
20.54
20.94
19.51
20.73
22.21
21.95
23.13
23.63
21.39
8.78
22.21
21.67
59
0.91
Bookvalue per sh₹
1.84
2.01
2.13
2.45
2.60
3.12
3.15
3.56
3.75
3.96
0.96
8.79%
8.45%
—
1.34
FCF per share₹
1.28
1.23
1.10
1.04
1.10
1.17
1.23
1.18
1.06
1.01
0.83
(1.76%)
(1.69%)
—
1.94
Dividend per sh₹
0.54
0.51
0.48
0.47
0.51
0.54
0.53
0.54
0.59
0.57
1.72
2.14%
(0.59%)
—
4.00
Div yield (avg)%
10.20
11.10
10.51
10.65
13.29
11.64
11.98
9.99
11.77
12.97
17.68
11.77
11.37
10
20.37
Payout ratio%
21.08
19.40
16.56
17.55
16.71
17.97
17.01
17.73
20.11
18.20
13.99
17.97
17.85
21
15.01
Shares (diluted)M
24.06
24.26
24.26
24.50
27.86
33.28
37.10
37.23
43.85
45.83
14.60
10.47%
6.77%
35
24.45
Buyback yield%
4.85
6.00
6.64
7.39
4.58
3.56
5.83
3.95
6.40
6.90
19.98
5.83
5.91
12
1.077
D/E ratiox
2.394
2.886
3.345
3.272
3.519
4.184
4.291
4.465
4.413
4.813
1.525
4.413
3.851
63
39.98
Enterprise value₹M
19.92
21.24
23.10
23.73
26.21
29.81
29.82
33.90
36.18
38.95
32.96
8.25%
8.19%
63
3.810
LT debt₹M
8.336
9.296
9.318
9.709
9.521
9.398
8.714
8.050
8.473
8.467
14.10
(2.32%)
0.38%
29
Revenue
₹39.99M
8.42%
1.00×
Cost of revenue
₹21.47M
8.55%
1.01×
Operating expenses
₹9.829M
8.11%
0.97×
Cash and investments
13.53%
Spread over hurdle
30.93%