2.386
Revenue₹M
8.225
8.655
9.070
9.682
10.18
10.88
11.19
11.52
11.91
12.73
2.550
4.58%
4.85%
52
9.60
Revenue growth%
0.90
0.40
0.40
0.40
2.89
0.70
3.06
4.79
3.45
5.86
17.40
3.45
1.89
39
14.19
Gross margin%
16.87
17.11
19.78
21.56
23.82
24.47
26.24
26.08
26.80
25.49
23.23
26.08
24.14
27
7.65
Operating margin%
10.33
10.08
8.27
10.58
9.12
7.01
5.69
5.39
2.86
2.27
2.46
5.39
7.64
31
24.77
Net margin%
21.79
21.81
24.58
22.81
20.95
19.29
19.59
22.44
21.57
22.73
10.92
21.57
21.80
73
28.50
P/E ratio (avg)x
18.25
18.56
16.64
18.57
20.62
20.91
23.56
24.26
22.66
22.34
19.07
22.66
20.77
82
35.34
EV/EBITx
42.64
45.95
49.99
51.13
61.20
66.69
73.93
78.48
80.22
79.94
30.09
78.48
63.95
24
14.13
FCF yield (avg)%
20.17
20.86
21.40
19.99
19.84
19.44
22.36
24.55
25.67
24.53
3.30
24.53
21.13
10
14.50
FCF margin%
14.20
12.27
14.75
12.82
13.77
14.58
14.05
13.14
13.90
11.14
5.59
13.90
13.84
40
0.790
FCF / Net incomex
1.507
1.729
1.655
1.666
1.647
1.611
1.635
1.678
1.788
1.751
1.736
1.678
1.661
30
10.06
ROIC%
10.76
10.18
9.92
12.71
12.36
12.02
10.50
9.49
10.40
12.18
29.96
10.50
10.63
58
17.47
Return on equity%
16.14
13.52
15.76
16.76
14.62
15.00
12.33
12.40
9.80
10.59
11.48
12.33
14.07
31
12.69
Return on assets%
23.17
25.36
26.50
24.37
27.13
24.22
25.47
24.58
26.30
24.33
29.94
24.58
24.97
19
0.68
EPS₹
0.24
0.25
0.24
0.26
0.30
0.35
0.35
0.35
0.39
0.37
0.73
4.18%
4.20%
—
16.35
EPS growth%
24.06
24.90
25.94
28.38
28.34
31.15
32.46
33.07
34.91
36.06
17.11
33.07
29.76
58
0.76
Bookvalue per sh₹
0.19
0.16
0.16
0.17
0.15
0.15
0.13
0.13
0.13
0.12
0.21
(4.96%)
(5.10%)
—
0.59
FCF per share₹
0.23
0.23
0.23
0.24
0.27
0.30
0.35
0.38
0.40
0.42
0.41
9.21%
6.33%
—
0.33
Dividend per sh₹
0.52
0.46
0.52
0.57
0.52
0.53
0.59
0.54
0.50
0.52
0.22
0.19%
(0.48%)
—
28.76
Div yield (avg)%
5.14
4.29
1.57
3.97
4.05
4.72
7.10
9.84
12.05
14.34
15.47
9.84
4.93
11
24.56
Payout ratio%
30.53
33.38
36.10
34.67
37.41
37.44
35.79
37.14
37.52
40.45
10.89
37.44
36.62
33
18.69
Shares (diluted)M
25.51
26.25
26.88
27.52
31.49
34.44
38.50
40.35
45.97
51.28
18.97
10.24%
7.02%
62
3.45
Buyback yield%
3.84
2.55
1.31
3.93
3.86
3.97
4.17
6.10
6.79
4.18
29.88
4.18
3.95
61
0.678
D/E ratiox
1.603
1.610
1.817
2.027
2.208
2.290
2.275
2.426
2.535
2.559
0.521
2.426
2.241
94
11.04
Enterprise value₹M
3.137
3.160
3.465
3.857
4.062
4.306
5.119
5.445
5.829
6.697
6.457
10.52%
8.37%
19
6.572
LT debt₹M
16.26
16.91
17.31
19.53
20.05
23.49
23.39
25.51
27.00
26.78
6.470
5.97%
6.68%
21
Revenue
₹12.73M
4.85%
1.00×
Cost of revenue
₹8.617M
4.81%
1.00×
Operating expenses
₹2.468M
4.70%
0.99×
Spread over hurdle
(4.06%)