14.59
Revenue₹M
11.82
12.08
12.66
13.34
13.41
13.79
13.94
14.44
14.80
15.21
16.17
2.55%
2.78%
55
18.13
Revenue growth%
24.84
27.65
29.18
29.29
28.54
28.64
30.11
30.98
33.33
35.91
25.20
30.98
29.24
19
21.16
Gross margin%
9.74
6.95
9.40
7.45
10.08
11.28
9.22
8.19
8.95
11.39
12.91
9.22
9.31
58
15.40
Operating margin%
13.74
13.79
13.21
11.64
13.40
15.61
15.88
14.63
16.97
15.86
26.82
15.86
14.21
37
18.67
Net margin%
29.79
29.44
29.12
29.20
29.39
31.75
32.09
34.11
31.37
34.19
27.85
32.09
30.58
77
23.49
P/E ratio (avg)x
33.13
32.74
36.98
41.57
46.98
49.30
54.13
49.26
48.49
54.49
19.99
49.30
47.73
85
13.01
EV/EBITx
51.32
60.99
61.55
68.98
69.01
78.80
77.96
78.91
87.70
90.47
26.57
78.91
73.49
85
14.04
FCF yield (avg)%
26.89
25.69
24.24
25.68
24.18
21.50
21.13
21.86
24.33
24.38
29.83
21.86
24.28
89
23.26
FCF margin%
14.30
16.12
16.02
19.00
18.25
15.53
15.14
17.80
17.46
19.83
7.18
17.46
16.79
62
1.270
FCF / Net incomex
0.407
0.447
0.424
0.477
0.536
0.580
0.624
0.652
0.736
0.688
1.501
0.652
0.558
20
25.11
ROIC%
11.19
13.81
13.81
13.54
12.35
12.48
14.42
12.33
12.37
14.67
24.62
12.48
13.01
33
20.24
Return on equity%
2.10
2.04
3.87
3.39
2.01
0.40
0.40
2.25
4.71
5.30
17.38
2.25
2.17
79
10.25
Return on assets%
5.82
8.49
7.05
4.94
4.37
3.96
1.11
1.31
0.40
2.09
6.84
1.31
4.17
24
0.30
EPS₹
0.95
1.02
1.03
1.14
1.15
1.09
1.17
1.23
1.18
1.17
0.33
0.38%
3.04%
—
5.26
EPS growth%
18.67
18.90
18.37
19.60
20.42
21.66
23.17
23.39
20.72
19.22
22.91
21.66
20.01
36
0.97
Bookvalue per sh₹
0.47
0.51
0.61
0.65
0.69
0.74
0.75
0.73
0.85
0.93
0.77
6.21%
8.02%
—
0.91
FCF per share₹
0.80
0.85
0.91
1.01
1.10
0.99
0.92
1.00
0.97
0.91
0.74
(3.74%)
2.16%
—
0.94
Dividend per sh₹
0.40
0.43
0.44
0.45
0.47
0.53
0.57
0.60
0.67
0.76
0.78
9.85%
6.66%
—
19.05
Div yield (avg)%
14.01
11.64
10.60
13.27
14.24
15.48
14.18
16.82
18.22
15.42
10.18
15.48
14.21
5
29.73
Payout ratio%
12.26
11.28
12.64
13.82
12.62
14.12
12.69
15.07
15.12
13.94
5.17
14.12
13.25
55
10.04
Shares (diluted)M
12.99
14.16
16.15
18.68
18.33
21.21
23.92
25.29
26.95
29.20
10.20
9.76%
9.31%
53
19.34
Buyback yield%
3.70
6.11
4.24
6.41
8.53
9.21
10.85
11.95
14.10
13.05
23.09
11.95
8.87
42
0.297
D/E ratiox
2.363
2.458
2.565
3.016
3.259
3.561
3.557
3.496
4.084
4.402
1.225
3.561
3.378
43
5.647
Enterprise value₹M
14.20
14.70
13.00
11.93
11.37
10.06
10.42
11.52
10.25
9.415
2.292
(3.70%)
(4.74%)
34
18.37
LT debt₹M
10.05
10.47
10.57
10.86
11.48
11.59
11.37
12.17
13.42
15.65
12.57
6.38%
5.54%
84
Revenue
₹15.21M
2.78%
1.00×
Cost of revenue
₹10.44M
2.90%
1.01×
Operating expenses
₹2.963M
2.32%
0.96×
Goodwill & intangibles
13.94%
Spread over hurdle
(6.63%)