16.25
Revenue₹M
7.701
8.354
8.906
9.568
10.29
11.25
12.25
13.31
14.43
15.51
17.99
8.54%
8.10%
81
5.36
Revenue growth%
10.99
11.34
9.34
7.02
4.72
3.79
5.62
3.63
3.74
5.54
10.35
3.79
5.58
47
3.49
Gross margin%
22.75
24.33
24.61
27.09
29.91
30.52
29.76
30.45
33.18
34.93
11.59
30.52
29.83
11
28.45
Operating margin%
17.22
19.71
21.37
20.47
22.93
20.31
21.51
22.17
19.58
19.10
8.45
20.31
20.39
43
17.37
Net margin%
19.76
22.35
25.19
25.54
27.61
28.63
28.79
28.89
26.91
25.89
24.24
28.63
26.40
60
24.62
P/E ratio (avg)x
24.28
21.80
19.58
18.71
18.24
18.50
17.05
15.27
15.44
13.98
32.69
15.44
18.37
40
26.14
EV/EBITx
11.55
12.55
12.45
13.91
16.06
16.89
19.66
21.62
24.27
26.22
31.32
21.62
16.47
81
2.06
FCF yield (avg)%
15.60
13.06
12.21
9.36
7.68
8.39
8.54
9.68
9.50
10.51
27.82
9.50
9.59
72
21.21
FCF margin%
1.22
0.40
0.94
0.77
0.40
0.40
0.40
1.62
1.55
4.23
29.13
1.55
0.85
61
0.674
FCF / Net incomex
1.765
2.007
2.106
2.050
2.062
2.369
2.402
2.766
2.851
3.172
1.753
2.766
2.238
39
10.43
ROIC%
23.10
22.77
22.36
21.55
24.07
23.85
22.30
21.84
24.01
25.25
8.52
23.85
22.93
37
14.15
Return on equity%
12.31
11.42
14.11
13.33
14.19
13.93
13.38
15.26
17.43
19.93
8.02
15.26
14.02
59
13.90
Return on assets%
27.98
29.42
28.39
30.86
33.16
33.84
33.48
33.60
31.85
31.90
24.78
33.48
31.88
46
1.41
EPS₹
0.84
0.72
0.78
0.82
0.82
0.75
0.68
0.68
0.66
0.65
1.48
(4.48%)
(2.09%)
—
25.37
EPS growth%
9.58
11.90
12.89
14.70
13.64
14.88
13.34
14.44
14.60
14.51
7.83
14.51
14.04
38
1.12
Bookvalue per sh₹
0.38
0.36
0.40
0.43
0.45
0.44
0.48
0.46
0.46
0.50
0.74
2.19%
2.31%
—
0.44
FCF per share₹
1.29
1.46
1.69
1.82
1.87
1.83
1.74
1.82
2.07
2.16
0.29
2.97%
4.85%
—
0.54
Dividend per sh₹
0.62
0.63
0.62
0.62
0.73
0.74
0.74
0.82
0.91
1.04
1.28
7.53%
5.09%
—
24.76
Div yield (avg)%
17.39
19.34
19.03
20.58
20.57
19.73
21.04
19.72
17.35
18.19
9.54
19.72
19.53
82
25.04
Payout ratio%
18.30
17.35
15.09
14.34
12.52
10.80
12.25
13.03
13.20
11.86
7.61
12.25
13.11
67
5.046
Shares (diluted)M
4.854
5.043
4.942
4.399
3.962
4.171
3.788
3.727
3.927
3.424
5.028
(2.88%)
(2.80%)
89
23.62
Buyback yield%
2.76
4.27
4.58
5.72
3.91
1.62
1.88
1.99
0.89
2.61
18.30
1.88
2.68
66
0.870
D/E ratiox
1.024
1.073
1.067
0.979
0.998
0.881
0.774
0.840
0.835
0.910
1.584
0.840
0.945
87
15.93
Enterprise value₹M
4.831
4.303
3.788
3.845
3.609
3.905
3.943
3.727
3.745
3.672
3.131
0.35%
(3.34%)
24
8.505
LT debt₹M
2.881
2.981
2.868
3.198
3.155
3.252
3.067
3.100
2.864
3.186
10.95
0.20%
0.80%
30
Revenue
₹15.51M
8.10%
1.00×
Cost of revenue
₹9.423M
8.14%
1.00×
Operating expenses
₹2.524M
8.00%
0.99×
Goodwill & intangibles
15.16%
Spread over hurdle
(2.56%)