4.448
Revenue₹M
20.85
21.24
22.07
23.11
23.99
24.97
26.30
27.27
28.71
29.60
4.633
4.29%
4.16%
32
5.13
Revenue growth%
11.45
12.28
9.71
9.55
12.20
14.10
14.64
17.26
18.68
19.97
9.57
17.26
13.19
11
18.00
Gross margin%
20.57
22.23
23.71
24.66
25.10
24.84
26.85
29.53
27.49
27.15
27.92
27.15
24.97
32
29.21
Operating margin%
22.53
20.05
18.86
15.89
18.39
17.97
17.14
16.83
15.71
17.06
29.04
17.06
17.55
94
25.19
Net margin%
22.54
21.28
24.11
26.15
26.54
26.32
25.60
22.67
21.19
23.42
29.04
23.42
23.76
89
23.90
P/E ratio (avg)x
21.68
18.35
15.70
13.86
14.43
14.03
14.58
12.37
12.00
11.98
16.14
12.37
14.23
49
21.38
EV/EBITx
24.65
22.29
19.25
17.52
15.55
15.75
13.83
15.04
14.93
13.30
27.63
14.93
15.65
53
10.25
FCF yield (avg)%
31.66
32.56
31.83
34.58
32.99
34.11
31.51
32.49
35.42
36.98
14.77
34.11
32.78
47
13.07
FCF margin%
15.28
17.90
19.84
20.66
18.77
18.85
19.56
17.14
19.43
22.18
8.98
19.43
19.14
45
1.131
FCF / Net incomex
1.046
1.087
1.118
1.058
1.114
1.244
1.207
1.130
1.315
1.365
1.725
1.244
1.124
14
20.57
ROIC%
8.84
11.22
10.51
9.83
9.98
12.35
9.68
10.93
12.14
11.36
28.86
11.36
10.72
29
5.87
Return on equity%
10.83
10.35
10.95
8.17
9.80
7.43
7.38
8.45
9.58
8.05
17.17
8.05
9.01
52
5.60
Return on assets%
2.58
3.75
1.36
0.43
0.40
1.43
2.79
2.65
0.40
0.40
19.07
1.43
1.40
81
0.92
EPS₹
0.42
0.48
0.54
0.61
0.65
0.64
0.66
0.76
0.76
0.92
1.02
7.17%
10.01%
—
5.27
EPS growth%
9.47
10.68
9.58
10.64
8.03
10.87
8.32
5.43
3.27
2.55
19.92
5.43
8.90
58
0.75
Bookvalue per sh₹
0.82
0.83
0.73
0.77
0.78
0.84
0.78
0.71
0.63
0.60
0.93
(5.35%)
(2.36%)
—
0.55
FCF per share₹
1.68
1.76
1.78
1.93
2.21
2.42
2.84
3.02
3.33
3.95
0.61
12.34%
10.14%
—
0.64
Dividend per sh₹
0.66
0.72
0.83
0.77
0.88
0.98
1.10
1.21
1.25
1.28
0.70
7.59%
6.15%
—
26.49
Div yield (avg)%
21.02
19.37
20.25
22.11
19.38
21.51
22.51
21.83
20.00
22.19
22.48
21.83
21.27
7
29.84
Payout ratio%
7.64
10.31
9.76
10.71
8.75
9.54
7.03
7.95
5.45
6.00
21.31
7.03
8.35
49
12.51
Shares (diluted)M
17.79
18.90
17.84
20.12
18.98
20.52
20.20
22.66
24.42
26.78
12.53
7.14%
5.41%
8
13.62
Buyback yield%
0.40
1.21
0.80
2.34
4.18
5.81
4.35
4.58
6.53
7.95
29.73
5.81
4.26
23
0.426
D/E ratiox
1.698
1.750
1.919
2.122
2.032
2.224
2.256
2.343
2.511
2.705
0.166
2.343
2.173
77
26.82
Enterprise value₹M
40.58
40.01
42.02
45.70
52.88
52.15
58.28
63.70
70.83
76.89
4.682
7.77%
6.57%
46
25.81
LT debt₹M
51.57
54.30
51.52
58.89
68.44
79.69
92.22
91.17
100.5
109.2
20.83
9.79%
9.16%
87
Revenue
₹29.60M
4.16%
1.00×
Cost of revenue
₹15.56M
4.20%
1.00×
Operating expenses
₹4.934M
3.84%
0.97×
Cash and investments
16.89%
Spread over hurdle
13.91%