6.611
Revenue₹M
6.382
6.516
6.679
6.951
7.219
7.444
7.804
8.144
8.517
8.748
6.953
3.92%
3.72%
64
8.04
Revenue growth%
5.87
4.58
6.14
5.51
4.32
7.08
9.25
8.86
10.92
10.08
25.99
9.25
6.61
27
25.30
Gross margin%
13.02
10.37
9.88
12.62
9.90
9.44
10.56
8.87
7.29
9.11
10.57
9.11
9.89
62
26.47
Operating margin%
7.83
10.53
8.60
9.90
9.71
12.31
13.10
15.09
15.04
14.85
25.52
14.85
11.42
90
28.14
Net margin%
11.45
11.63
13.22
14.49
16.58
16.01
16.61
16.95
17.12
14.37
22.93
16.61
15.25
50
24.65
P/E ratio (avg)x
9.118
8.013
7.857
8.023
7.639
6.878
5.895
5.525
5.123
4.364
13.51
5.525
7.258
7
30.14
EV/EBITx
27.79
28.05
31.20
35.05
37.69
33.83
30.89
33.59
36.30
33.55
35.95
33.59
33.57
70
18.49
FCF yield (avg)%
8.03
8.22
8.08
5.45
5.46
7.85
7.40
6.15
3.61
4.99
21.13
6.15
6.78
59
10.32
FCF margin%
2.29
2.71
5.13
3.70
1.70
0.54
2.62
0.40
0.40
2.35
9.16
0.54
2.32
82
0.821
FCF / Net incomex
0.987
0.893
0.897
0.820
0.814
0.824
0.707
0.684
0.636
0.598
1.070
0.684
0.817
79
23.78
ROIC%
14.99
13.26
14.62
12.58
13.03
11.61
10.82
12.29
12.15
11.44
22.66
11.61
12.44
5
17.03
Return on equity%
7.89
9.85
10.21
12.16
9.81
11.24
10.59
12.69
9.93
8.66
18.59
10.59
10.07
50
4.77
Return on assets%
15.59
12.90
15.46
14.21
15.10
14.05
16.52
13.77
13.96
16.04
27.98
14.05
14.66
56
0.09
EPS₹
0.20
0.23
0.26
0.25
0.26
0.25
0.25
0.29
0.28
0.32
0.10
4.11%
5.32%
—
11.09
EPS growth%
25.32
22.83
24.52
23.25
23.56
25.04
27.87
25.01
26.07
24.88
27.39
25.04
24.94
11
0.04
Bookvalue per sh₹
0.19
0.22
0.23
0.24
0.26
0.27
0.32
0.36
0.41
0.41
0.04
9.81%
9.56%
—
0.17
FCF per share₹
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.08
0.08
0.09
0.03
10.55%
9.98%
—
0.16
Dividend per sh₹
0.06
0.07
0.07
0.08
0.09
0.09
0.11
0.11
0.12
0.14
0.10
10.11%
11.49%
—
12.95
Div yield (avg)%
25.31
26.27
27.99
30.94
28.49
25.88
26.71
26.25
28.64
27.98
3.28
26.71
27.35
84
2.10
Payout ratio%
20.12
19.91
21.28
20.56
18.68
21.11
23.59
23.24
25.20
25.45
21.82
23.59
21.19
27
33.90
Shares (diluted)M
36.26
35.78
38.89
41.38
39.80
38.69
41.63
39.07
39.77
39.67
34.45
(0.06%)
1.81%
45
20.37
Buyback yield%
21.74
21.31
23.18
20.85
19.12
16.63
16.94
18.30
18.70
16.99
20.95
16.99
18.91
82
1.471
D/E ratiox
1.909
1.855
1.993
2.131
2.491
2.399
2.433
2.294
2.346
2.569
1.599
2.399
2.320
29
4.729
Enterprise value₹M
10.44
11.51
12.77
14.36
16.18
19.19
19.55
23.59
24.86
29.26
2.895
12.58%
11.01%
36
6.632
LT debt₹M
1.325
1.364
1.246
1.294
1.192
1.195
1.277
1.141
1.231
1.187
5.711
(0.08%)
(2.27%)
43
Revenue
₹8.748M
3.72%
1.00×
Cost of revenue
₹6.124M
3.72%
1.00×
Operating expenses
₹1.467M
3.57%
0.99×
Goodwill & intangibles
16.68%
Spread over hurdle
(7.25%)