1.608
Revenue₹M
18.88
19.14
19.53
19.87
20.57
20.96
21.71
22.47
23.07
23.08
1.663
2.34%
2.15%
34
9.48
Revenue growth%
3.69
4.72
5.92
5.20
3.87
5.39
5.86
7.65
10.02
7.84
26.28
7.65
5.62
30
25.92
Gross margin%
4.14
4.57
3.86
1.39
0.40
0.40
0.52
2.47
2.27
2.13
18.19
2.13
2.20
54
21.67
Operating margin%
8.42
7.02
9.29
6.93
4.49
5.66
5.85
3.13
3.13
1.15
3.19
3.13
5.75
47
13.48
Net margin%
9.15
10.27
11.01
8.88
8.71
6.64
9.30
10.02
12.00
11.85
11.81
10.02
9.66
5
24.32
P/E ratio (avg)x
16.16
16.44
18.54
19.89
22.70
24.66
28.17
28.75
27.11
29.90
18.11
28.17
23.68
65
12.15
EV/EBITx
32.59
37.15
42.43
48.65
51.01
57.44
63.91
76.02
84.75
94.92
17.28
76.02
54.22
85
2.85
FCF yield (avg)%
18.18
16.78
16.23
16.16
18.70
21.26
22.99
20.81
23.74
25.59
11.78
22.99
19.76
20
10.05
FCF margin%
11.25
10.43
10.73
13.46
13.14
15.97
17.16
17.76
15.65
16.58
28.08
16.58
14.55
31
1.753
FCF / Net incomex
1.093
1.056
1.065
1.205
1.188
1.374
1.469
1.371
1.501
1.691
0.373
1.469
1.288
18
27.61
ROIC%
0.40
3.29
2.23
5.19
6.67
3.80
4.67
1.91
2.30
1.09
18.06
2.30
2.79
31
11.55
Return on equity%
25.82
26.97
27.44
27.82
30.29
32.52
35.49
35.91
37.39
38.71
4.21
35.91
31.41
51
29.48
Return on assets%
0.40
3.20
4.08
5.41
2.74
3.36
6.26
4.06
2.08
2.35
9.97
3.36
3.28
87
0.27
EPS₹
0.53
0.52
0.51
0.53
0.61
0.60
0.65
0.77
0.90
1.02
0.28
10.79%
8.40%
—
10.96
EPS growth%
17.34
17.45
14.95
17.13
17.94
15.39
13.98
11.15
11.66
11.88
13.93
11.88
15.17
72
0.89
Bookvalue per sh₹
0.61
0.71
0.76
0.89
1.01
1.06
1.04
1.17
1.22
1.30
0.46
5.14%
7.37%
—
1.14
FCF per share₹
1.31
1.49
1.50
1.44
1.39
1.59
1.83
2.14
2.32
2.64
0.49
13.76%
7.90%
—
0.17
Dividend per sh₹
0.90
0.87
1.00
1.00
1.05
1.21
1.29
1.46
1.54
1.57
0.85
8.49%
5.68%
—
27.14
Div yield (avg)%
11.97
14.69
15.53
15.57
16.90
14.70
14.73
11.92
12.07
10.82
19.84
12.07
14.70
76
19.92
Payout ratio%
25.39
22.63
24.45
24.62
24.89
22.95
24.32
21.82
22.58
20.55
29.33
22.58
23.64
21
12.69
Shares (diluted)M
12.98
13.46
13.90
14.95
14.45
13.91
12.83
12.72
14.17
14.96
12.87
0.69%
1.93%
38
27.07
Buyback yield%
28.97
30.78
30.03
27.16
30.03
30.15
30.28
31.02
33.81
36.75
8.20
31.02
30.21
23
1.236
D/E ratiox
0.963
0.938
1.057
0.960
0.994
0.925
1.046
1.116
1.107
1.250
0.490
1.107
1.020
62
27.98
Enterprise value₹M
41.74
40.98
46.24
50.06
49.62
47.91
48.16
48.96
52.90
54.95
11.75
2.06%
4.40%
55
1.347
LT debt₹M
33.14
32.48
35.24
39.62
37.58
37.63
41.66
46.45
45.33
44.81
22.40
3.58%
4.44%
90
Revenue
₹23.08M
2.15%
1.00×
Cost of revenue
₹14.64M
2.40%
1.02×
Operating expenses
₹4.919M
1.56%
0.94×
Spread over hurdle
(9.13%)