5.969
Revenue₹M
14.94
15.96
17.21
18.63
20.19
22.20
24.50
27.07
29.14
31.83
6.314
9.53%
9.01%
30
12.69
Revenue growth%
8.16
9.18
9.02
10.84
12.47
13.11
12.74
13.57
15.48
13.03
14.90
13.11
12.61
62
17.30
Gross margin%
0.40
2.12
4.67
2.99
4.75
3.81
6.55
6.95
4.27
2.61
22.16
4.27
4.04
29
3.92
Operating margin%
23.91
22.19
21.64
24.07
22.40
20.60
18.56
17.83
19.08
16.63
18.58
18.56
21.12
33
14.54
Net margin%
11.37
10.42
9.01
8.64
5.91
4.55
4.19
6.42
5.65
6.72
25.93
5.65
6.57
49
30.36
P/E ratio (avg)x
41.05
42.18
47.50
48.86
52.15
55.79
51.60
48.81
44.96
44.41
27.50
48.81
48.15
17
12.67
EV/EBITx
5.476
5.953
6.310
5.982
5.136
5.118
4.613
4.700
4.096
4.157
31.03
4.613
5.127
22
25.75
FCF yield (avg)%
23.15
20.84
20.69
17.73
18.44
18.06
19.15
19.37
21.41
18.77
7.64
19.15
19.26
24
9.79
FCF margin%
16.78
16.86
14.55
14.16
12.62
11.10
11.64
14.08
11.80
13.20
3.88
11.80
13.64
68
0.346
FCF / Net incomex
1.203
1.236
1.433
1.605
1.522
1.475
1.532
1.470
1.505
1.689
1.056
1.505
1.490
90
13.91
ROIC%
19.36
21.17
22.00
22.93
23.71
23.94
25.18
27.53
26.95
29.79
2.96
26.95
23.82
34
6.54
Return on equity%
8.23
10.00
10.88
8.63
8.10
5.83
6.75
5.43
5.66
6.17
25.18
5.83
7.43
66
25.09
Return on assets%
27.22
29.78
27.26
24.77
25.73
24.27
26.68
25.24
25.05
25.42
14.22
25.24
25.58
40
0.88
EPS₹
0.34
0.33
0.34
0.40
0.46
0.50
0.54
0.54
0.65
0.75
0.97
10.24%
9.92%
—
11.20
EPS growth%
9.88
8.31
9.63
8.73
9.83
11.36
10.31
13.01
15.32
18.22
4.96
13.01
10.10
46
0.71
Bookvalue per sh₹
0.36
0.34
0.33
0.32
0.29
0.32
0.33
0.32
0.31
0.29
0.76
(0.12%)
(2.69%)
—
0.70
FCF per share₹
0.49
0.48
0.50
0.56
0.57
0.62
0.65
0.66
0.79
0.88
0.89
8.99%
6.42%
—
0.46
Dividend per sh₹
0.91
0.83
0.82
0.89
0.82
0.93
0.96
0.88
0.82
0.92
0.43
2.37%
(0.30%)
—
9.07
Div yield (avg)%
3.30
2.90
4.14
6.58
7.50
5.47
4.40
4.09
6.66
8.41
3.94
5.47
4.94
50
15.29
Payout ratio%
12.88
15.25
12.78
15.55
13.44
13.67
12.72
13.67
12.29
11.23
18.40
12.72
13.16
64
19.44
Shares (diluted)M
20.83
20.26
20.35
19.64
20.91
21.64
23.67
24.29
26.05
23.59
19.71
2.43%
1.42%
91
27.22
Buyback yield%
23.75
22.22
19.80
17.99
16.00
18.69
19.69
20.01
19.60
21.05
13.47
19.69
19.74
64
1.650
D/E ratiox
1.291
1.463
1.626
1.566
1.868
1.974
2.169
2.443
2.358
2.355
1.145
2.355
1.921
89
16.39
Enterprise value₹M
24.99
25.93
26.13
31.15
36.57
39.68
47.00
51.52
55.90
55.70
27.74
8.78%
7.94%
59
23.44
LT debt₹M
38.28
43.68
46.28
53.49
52.55
51.18
57.14
65.37
70.20
74.57
18.26
7.25%
8.17%
7
Revenue
₹31.83M
9.01%
1.00×
Cost of revenue
₹19.31M
9.19%
1.02×
Operating expenses
₹7.128M
8.89%
0.99×
Spread over hurdle
(11.08%)