21.24
Revenue₹M
16.87
17.94
18.96
20.21
21.28
22.44
23.36
24.29
25.36
27.14
22.25
4.98%
5.37%
12
2.21
Revenue growth%
11.17
10.10
9.82
7.30
6.47
3.50
1.90
2.79
2.36
5.35
22.73
2.79
5.91
21
14.13
Gross margin%
9.05
10.41
12.52
14.32
16.67
17.29
19.46
20.25
22.06
22.50
5.97
20.25
16.98
67
5.72
Operating margin%
19.49
21.63
20.54
21.66
21.52
23.79
23.00
24.10
21.44
21.29
2.14
23.00
21.58
75
12.00
Net margin%
16.16
16.61
13.79
14.16
12.72
13.13
10.20
10.21
8.45
8.45
2.08
10.20
12.92
94
20.98
P/E ratio (avg)x
16.34
15.88
18.35
21.45
23.43
27.56
31.61
31.64
34.97
41.92
21.95
31.64
25.49
22
8.714
EV/EBITx
32.59
32.09
34.12
37.83
44.12
50.77
48.19
54.05
57.68
55.08
6.959
54.05
46.16
62
13.24
FCF yield (avg)%
0.40
0.40
1.67
4.09
1.48
1.94
0.40
0.52
0.40
0.98
25.39
0.52
0.75
48
22.11
FCF margin%
1.36
0.40
0.40
2.06
1.61
1.62
3.59
4.78
4.88
5.30
23.25
4.78
1.84
44
0.788
FCF / Net incomex
0.446
0.469
0.478
0.501
0.516
0.472
0.478
0.426
0.406
0.389
0.920
0.426
0.470
93
25.72
ROIC%
10.73
9.34
9.51
6.58
9.28
10.36
8.17
9.05
8.71
6.43
10.87
8.71
9.16
84
13.59
Return on equity%
7.18
8.67
5.91
3.23
2.68
0.40
0.40
1.73
3.55
2.28
23.08
1.73
2.96
75
10.48
Return on assets%
5.36
6.77
6.34
8.73
6.41
8.46
11.17
10.70
8.22
9.23
9.66
9.23
8.34
10
3.48
EPS₹
2.03
1.74
1.90
1.64
1.60
1.44
1.38
1.21
1.11
1.20
3.69
(5.63%)
(6.47%)
—
23.38
EPS growth%
17.49
17.67
15.51
12.62
14.64
16.41
16.61
13.82
15.11
12.45
17.36
15.11
15.31
12
3.53
Bookvalue per sh₹
2.96
3.15
3.24
3.71
4.21
4.11
4.45
4.61
4.55
4.64
2.85
1.94%
4.67%
—
4.01
FCF per share₹
1.51
1.60
1.42
1.54
1.52
1.56
1.54
1.38
1.36
1.27
3.26
(3.58%)
(1.97%)
—
4.14
Dividend per sh₹
2.79
3.25
3.86
3.87
3.82
4.61
4.73
4.95
5.52
6.09
3.23
9.74%
8.67%
—
25.69
Div yield (avg)%
2.43
3.88
5.25
4.77
5.42
8.05
10.05
8.52
9.20
7.44
18.89
8.52
6.43
77
13.96
Payout ratio%
31.94
32.63
34.30
36.52
38.07
36.07
37.35
39.30
37.37
38.22
27.21
37.37
36.93
38
3.369
Shares (diluted)M
4.096
4.047
4.394
4.239
4.704
4.845
4.941
4.821
5.146
4.811
3.330
0.45%
1.76%
54
22.37
Buyback yield%
20.55
21.13
20.84
22.02
23.19
23.95
22.47
23.79
26.49
28.62
17.77
23.95
22.83
49
0.286
D/E ratiox
0.576
0.560
0.549
0.521
0.531
0.502
0.524
0.483
0.445
0.390
0.770
0.483
0.522
8
11.08
Enterprise value₹M
14.05
13.04
12.29
13.51
14.66
14.17
16.24
15.74
17.95
16.86
19.82
2.83%
3.12%
73
11.69
LT debt₹M
29.33
27.46
27.55
26.54
30.59
32.65
33.06
36.44
38.27
40.50
13.94
5.78%
3.15%
92
Revenue
₹27.14M
5.37%
1.00×
Cost of revenue
₹16.27M
5.13%
0.98×
Operating expenses
₹5.643M
5.73%
1.04×
Goodwill & intangibles
13.76%
Spread over hurdle
(3.75%)