4.589
Revenue₹M
6.396
6.748
7.111
7.424
7.820
8.412
8.700
9.359
10.11
10.86
5.100
6.79%
6.14%
38
13.70
Revenue growth%
1.73
1.98
3.54
0.63
0.51
2.38
2.54
0.40
0.40
0.40
27.26
0.40
1.18
56
24.78
Gross margin%
9.39
9.31
6.60
6.45
6.88
9.37
11.14
12.04
14.40
16.60
9.15
12.04
9.38
49
23.56
Operating margin%
19.00
16.79
19.71
21.33
18.43
17.46
19.81
20.73
18.97
16.06
16.93
18.97
18.99
86
19.84
Net margin%
12.94
12.81
13.62
14.67
13.23
15.73
14.61
12.73
13.00
10.36
12.08
13.00
13.11
70
19.75
P/E ratio (avg)x
19.93
18.93
21.56
20.62
19.56
18.41
16.94
18.23
18.23
17.98
25.56
18.23
18.67
23
30.37
EV/EBITx
37.66
40.42
39.16
42.36
45.12
51.91
58.05
62.43
70.62
79.13
24.13
62.43
48.52
53
11.71
FCF yield (avg)%
35.13
33.93
36.62
34.16
32.56
30.02
29.39
26.41
28.59
27.47
24.62
28.59
31.29
39
22.49
FCF margin%
26.47
26.19
26.69
26.36
28.00
26.82
27.66
27.85
26.30
25.33
4.85
26.82
26.58
7
1.354
FCF / Net incomex
1.112
1.175
1.088
1.115
1.229
1.187
1.364
1.333
1.433
1.523
1.437
1.364
1.208
14
16.24
ROIC%
22.94
22.15
21.31
21.51
21.88
24.25
27.23
27.32
25.58
28.43
4.45
27.23
23.60
33
16.35
Return on equity%
2.38
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.02
1.28
27.43
0.40
0.40
50
19.06
Return on assets%
15.41
13.86
11.12
9.45
10.13
10.01
7.46
7.08
6.66
4.98
15.62
7.08
9.73
30
0.73
EPS₹
1.11
1.17
1.10
1.10
1.27
1.39
1.45
1.59
1.82
1.88
0.81
8.05%
6.13%
—
23.43
EPS growth%
26.66
24.56
22.95
25.56
24.35
23.79
26.53
27.32
24.59
22.33
20.17
24.59
24.58
11
0.96
Bookvalue per sh₹
0.56
0.62
0.64
0.74
0.76
0.86
1.03
1.07
1.11
1.29
0.43
11.10%
10.29%
—
0.75
FCF per share₹
0.86
0.90
1.03
1.18
1.26
1.36
1.25
1.17
1.30
1.42
0.58
2.40%
4.32%
—
0.87
Dividend per sh₹
0.51
0.54
0.48
0.46
0.46
0.48
0.45
0.45
0.39
0.36
0.76
(4.73%)
(4.21%)
—
8.94
Div yield (avg)%
15.22
13.85
14.35
12.99
10.79
8.08
5.45
3.85
4.82
5.87
4.24
5.45
9.44
48
23.85
Payout ratio%
7.14
6.36
6.62
6.94
7.81
7.28
5.41
6.35
4.37
4.59
29.83
5.41
6.49
75
13.41
Shares (diluted)M
20.56
20.23
20.60
22.24
25.01
24.18
23.39
26.32
25.59
28.79
13.35
2.86%
3.86%
33
8.06
Buyback yield%
0.40
0.40
0.40
0.40
3.10
2.89
1.35
0.82
0.40
2.77
24.16
1.35
0.61
31
0.971
D/E ratiox
0.706
0.618
0.550
0.526
0.580
0.624
0.587
0.547
0.560
0.551
0.623
0.560
0.570
33
9.114
Enterprise value₹M
0.758
0.837
0.860
0.940
0.903
0.953
1.047
0.957
1.037
1.045
6.566
2.95%
2.44%
91
11.58
LT debt₹M
4.776
5.211
5.697
5.890
6.854
7.879
9.452
11.02
11.49
11.82
8.384
11.52%
10.17%
74
Revenue
₹10.86M
6.14%
1.00×
Cost of revenue
₹7.021M
6.17%
1.00×
Operating expenses
₹1.233M
6.35%
1.02×
Goodwill & intangibles
16.89%
Spread over hurdle
(7.12%)