18.17
Revenue₹M
32.17
33.66
35.44
36.70
38.21
39.28
41.03
42.77
43.58
45.80
20.11
3.69%
4.09%
82
14.27
Revenue growth%
5.66
7.79
9.29
11.95
13.96
15.15
14.41
17.28
17.67
15.91
22.79
15.91
14.18
38
26.95
Gross margin%
9.95
7.29
9.29
10.18
12.69
13.96
15.44
15.70
17.13
15.93
19.36
15.70
13.33
76
9.40
Operating margin%
30.42
30.90
33.88
36.80
35.58
33.37
35.61
34.37
37.12
37.42
14.47
35.61
34.97
31
7.91
Net margin%
12.92
14.47
16.25
18.07
18.60
17.99
16.64
18.66
18.13
17.83
9.47
17.99
17.91
68
17.78
P/E ratio (avg)x
17.24
18.59
19.21
20.54
18.83
20.27
20.57
23.57
23.44
21.97
24.67
21.97
20.41
63
19.02
EV/EBITx
27.58
32.86
37.47
36.48
36.87
38.30
37.33
38.17
41.39
49.20
10.73
38.30
37.40
35
14.86
FCF yield (avg)%
13.73
13.81
11.05
12.24
12.91
12.21
10.57
11.21
9.31
8.88
28.13
10.57
11.71
48
28.08
FCF margin%
9.71
7.28
6.52
5.73
6.87
8.16
7.80
5.85
4.26
5.09
14.15
5.85
6.69
52
0.181
FCF / Net incomex
0.300
0.327
0.315
0.314
0.330
0.374
0.372
0.411
0.449
0.456
1.598
0.411
0.351
93
27.85
ROIC%
10.08
12.41
11.91
10.95
8.42
6.20
5.59
2.59
4.07
2.84
21.97
4.07
7.31
93
18.50
Return on equity%
6.41
8.44
9.45
9.69
11.67
11.41
13.49
13.06
12.98
14.59
25.11
13.06
11.54
35
10.51
Return on assets%
32.24
30.68
31.89
30.33
32.16
32.06
32.39
33.29
34.94
34.51
4.42
33.29
32.20
93
3.71
EPS₹
1.21
1.14
1.09
1.23
1.23
1.18
1.28
1.44
1.56
1.58
3.84
5.05%
4.26%
—
8.62
EPS growth%
7.24
8.57
10.82
9.50
6.71
8.91
8.24
10.70
8.05
5.74
23.63
8.24
8.41
72
1.55
Bookvalue per sh₹
4.30
4.32
4.09
4.39
4.19
4.75
5.47
6.12
6.18
5.86
3.42
6.96%
4.00%
—
1.90
FCF per share₹
5.67
5.70
5.97
6.21
7.55
8.85
10.02
10.71
12.36
13.40
2.97
12.16%
10.28%
—
3.88
Dividend per sh₹
3.25
3.59
3.45
3.65
3.86
4.38
4.80
4.45
4.73
4.40
2.92
2.64%
3.61%
—
15.42
Div yield (avg)%
3.05
0.40
1.65
0.48
1.45
1.13
0.40
1.33
2.55
4.14
6.36
1.33
1.39
11
29.34
Payout ratio%
23.30
24.87
24.86
26.84
25.47
24.09
25.47
22.99
22.22
24.80
5.29
24.09
24.83
50
7.217
Shares (diluted)M
9.798
11.51
12.01
12.98
14.28
14.44
16.53
19.74
19.88
21.85
7.532
8.88%
9.02%
89
7.10
Buyback yield%
6.18
3.24
6.02
8.54
9.27
11.51
12.46
11.00
12.60
13.22
24.13
12.46
10.13
69
1.609
D/E ratiox
0.968
1.172
1.194
1.229
1.256
1.397
1.651
2.005
2.194
2.668
0.729
2.005
1.327
48
26.86
Enterprise value₹M
23.07
26.49
29.64
31.69
31.69
32.45
37.75
40.81
40.96
49.39
29.51
9.28%
9.23%
77
48.55
LT debt₹M
43.70
42.27
38.07
42.39
44.46
43.85
47.25
51.78
57.45
51.92
7.818
3.15%
0.63%
24
Revenue
₹45.80M
4.09%
1.00×
Cost of revenue
₹26.89M
4.22%
1.01×
Operating expenses
₹8.860M
3.92%
0.98×
Spread over hurdle
38.17%