22.33
Revenue₹M
23.44
23.33
24.30
24.32
24.41
24.47
25.27
25.41
26.48
27.09
23.28
2.10%
1.52%
35
20.11
Revenue growth%
16.77
13.85
12.04
11.12
11.90
9.06
6.18
7.77
7.87
7.14
5.70
7.77
10.09
53
27.15
Gross margin%
16.13
18.38
17.20
17.00
17.74
17.77
17.65
18.85
16.48
13.96
24.50
17.65
17.42
22
17.95
Operating margin%
17.42
19.71
18.06
18.42
20.14
22.78
19.86
18.03
19.49
21.28
20.12
19.86
19.60
48
26.85
Net margin%
7.98
6.62
8.14
8.93
7.21
7.64
7.45
4.99
6.06
5.56
5.54
6.06
7.33
70
21.92
P/E ratio (avg)x
33.38
32.08
32.40
33.02
31.26
35.25
40.37
46.06
44.34
40.93
14.45
40.93
34.31
21
19.11
EV/EBITx
23.79
23.36
25.00
28.74
31.39
33.40
35.03
40.65
42.35
47.63
36.88
40.65
32.39
21
15.95
FCF yield (avg)%
6.85
7.19
8.54
6.65
7.03
7.51
5.98
7.04
4.20
1.41
27.75
5.98
6.94
7
4.93
FCF margin%
0.40
2.58
5.51
3.36
3.31
0.53
0.40
0.40
0.40
0.40
18.00
0.40
0.47
74
1.399
FCF / Net incomex
0.739
0.791
0.801
0.839
0.844
0.922
0.895
0.804
0.847
0.916
0.752
0.895
0.841
39
5.55
ROIC%
0.40
0.40
0.40
0.79
2.56
0.40
2.44
2.22
2.76
4.46
18.80
2.44
1.50
78
22.61
Return on equity%
16.97
19.86
17.46
15.85
15.72
15.73
16.30
13.83
12.18
12.29
27.08
13.83
15.79
31
24.19
Return on assets%
10.37
11.16
13.39
15.05
16.56
14.55
12.24
11.41
9.02
10.08
22.40
11.41
11.82
41
2.65
EPS₹
3.95
4.41
4.51
5.24
5.65
6.37
6.41
7.38
8.73
10.33
2.83
12.81%
10.52%
—
8.44
EPS growth%
15.43
18.29
17.03
20.01
18.39
20.93
18.51
20.76
20.30
17.76
5.61
20.30
18.45
84
0.91
Bookvalue per sh₹
0.50
0.44
0.48
0.50
0.44
0.42
0.38
0.40
0.38
0.32
1.53
(6.32%)
(3.78%)
—
1.98
FCF per share₹
1.11
1.00
1.08
1.15
1.08
0.99
0.91
0.91
0.94
0.84
2.08
(4.81%)
(2.58%)
—
0.51
Dividend per sh₹
1.23
1.08
1.07
1.17
1.11
1.05
1.15
1.08
1.07
1.06
0.49
(0.87%)
(1.03%)
—
5.87
Div yield (avg)%
7.28
5.84
3.20
2.43
1.61
2.27
2.38
4.29
5.44
6.47
15.43
4.29
3.75
40
8.77
Payout ratio%
31.21
30.69
27.73
28.73
28.16
29.11
29.97
27.89
29.47
28.87
24.20
29.11
28.99
66
7.476
Shares (diluted)M
9.759
10.77
10.97
13.11
13.58
15.44
18.51
20.03
21.52
24.09
7.436
12.14%
9.21%
30
24.48
Buyback yield%
18.04
15.76
12.88
13.39
11.66
13.32
14.37
11.59
11.26
13.03
14.25
13.03
13.18
94
1.011
D/E ratiox
0.430
0.438
0.449
0.521
0.585
0.647
0.634
0.668
0.722
0.805
1.473
0.668
0.610
35
3.305
Enterprise value₹M
19.72
21.04
23.23
25.27
25.76
27.36
30.89
29.37
28.52
27.21
7.993
1.10%
3.10%
70
18.36
LT debt₹M
8.202
7.777
7.222
7.953
8.497
9.100
9.351
8.879
10.05
10.57
10.65
4.46%
1.60%
71
Revenue
₹27.09M
1.52%
1.00×
Cost of revenue
₹15.10M
1.43%
0.99×
Operating expenses
₹6.785M
1.62%
1.01×
Goodwill & intangibles
20.77%
Spread over hurdle
(5.28%)