5.528
Revenue₹M
40.30
41.73
44.78
47.14
48.86
50.91
53.77
55.39
57.55
61.54
6.167
4.72%
5.12%
48
17.64
Revenue growth%
12.55
10.44
12.62
11.31
8.69
8.79
11.59
10.62
12.70
13.17
7.03
11.59
11.45
54
22.97
Gross margin%
23.77
25.25
26.75
26.63
24.39
26.00
25.41
24.76
24.14
26.60
28.48
25.41
25.33
12
4.67
Operating margin%
11.47
12.41
12.34
10.65
7.96
5.23
5.41
4.85
7.66
4.66
7.77
5.23
7.81
19
16.10
Net margin%
16.79
15.44
14.65
15.16
16.83
15.90
17.66
17.33
16.43
13.63
11.35
16.43
16.16
51
19.80
P/E ratio (avg)x
23.23
21.97
19.68
19.51
18.91
17.59
17.93
16.81
18.40
16.76
20.69
17.59
18.65
77
28.25
EV/EBITx
18.40
21.50
25.07
24.82
28.15
31.58
30.01
34.91
39.42
43.15
21.35
34.91
29.08
73
13.32
FCF yield (avg)%
12.64
14.44
14.79
14.75
13.21
10.45
13.24
11.26
13.82
14.76
3.27
13.24
13.53
77
2.81
FCF margin%
7.42
4.69
3.75
5.87
8.83
11.48
13.54
13.85
12.42
9.93
10.82
12.42
9.38
61
0.537
FCF / Net incomex
0.297
0.311
0.330
0.320
0.346
0.379
0.373
0.442
0.518
0.542
0.955
0.442
0.359
14
24.86
ROIC%
11.03
8.86
11.45
10.51
11.46
11.21
12.98
15.40
13.50
11.17
24.12
12.98
11.33
40
3.47
Return on equity%
20.89
22.21
20.88
23.08
20.44
20.01
22.51
23.16
22.27
23.10
29.50
22.51
22.24
75
15.93
Return on assets%
7.58
6.72
9.59
12.49
9.80
7.13
5.78
8.71
8.08
9.64
10.16
8.08
8.40
48
1.35
EPS₹
1.45
1.51
1.54
1.44
1.39
1.33
1.21
1.11
1.09
1.12
1.40
(4.21%)
(3.13%)
—
4.45
EPS growth%
14.54
11.95
12.41
11.60
10.31
9.64
9.79
10.64
12.21
13.06
9.48
10.64
11.78
73
1.05
Bookvalue per sh₹
1.08
0.98
1.03
0.94
0.94
0.88
0.94
0.84
0.92
0.90
1.27
(0.79%)
(1.71%)
—
1.01
FCF per share₹
1.93
1.72
1.53
1.65
1.64
1.59
1.43
1.54
1.60
1.46
2.16
(2.27%)
(3.60%)
—
1.78
Dividend per sh₹
2.15
2.05
2.30
2.20
2.00
1.94
1.81
1.87
1.95
2.16
2.74
1.57%
0.63%
—
19.97
Div yield (avg)%
28.29
31.27
28.33
25.78
28.58
29.37
30.09
30.24
29.81
32.49
14.40
30.09
29.59
55
10.53
Payout ratio%
10.92
9.54
6.89
9.37
7.92
9.25
8.43
7.98
9.85
9.92
21.02
9.25
9.31
54
5.481
Shares (diluted)M
8.726
9.440
9.210
9.077
9.763
10.30
10.63
11.78
11.82
11.22
5.439
2.83%
3.81%
62
16.11
Buyback yield%
10.25
11.68
9.74
10.84
12.17
11.07
13.27
12.33
13.72
12.87
17.63
12.87
11.92
51
0.418
D/E ratiox
2.305
2.529
3.016
2.979
3.284
3.218
3.146
3.187
3.605
3.526
0.358
3.218
3.167
80
34.45
Enterprise value₹M
10.63
10.04
10.19
9.862
9.299
9.442
9.523
10.52
11.53
12.02
29.75
5.27%
1.56%
24
7.920
LT debt₹M
35.89
39.87
46.66
45.77
47.05
53.03
57.21
66.41
72.15
76.68
10.29
10.26%
9.54%
82
Revenue
₹61.54M
5.12%
1.00×
Cost of revenue
₹42.31M
4.93%
0.98×
Operating expenses
₹10.33M
5.26%
1.01×
Spread over hurdle
10.26%