15.60
Revenue₹M
17.49
18.68
20.45
22.59
24.79
26.41
28.35
31.04
33.10
36.39
17.29
7.98%
8.38%
69
15.86
Revenue growth%
0.40
0.40
0.40
3.02
0.40
0.40
0.40
0.57
1.16
2.13
20.73
0.57
0.40
39
9.90
Gross margin%
6.89
5.21
4.31
3.48
1.37
2.15
3.76
1.55
0.90
3.74
16.86
2.15
3.61
43
21.62
Operating margin%
2.92
3.17
4.94
1.99
0.40
0.40
0.40
3.18
5.87
6.70
21.40
3.18
3.04
84
24.30
Net margin%
26.79
28.38
29.71
31.90
32.41
33.43
34.78
32.78
31.30
28.77
25.58
32.78
31.60
28
6.787
P/E ratio (avg)x
27.60
29.94
32.62
35.30
37.13
33.88
29.65
32.26
34.27
32.96
18.26
32.96
32.79
78
35.85
EV/EBITx
55.69
61.22
70.63
68.19
72.49
84.87
99.98
107.1
127.7
126.1
37.53
107.1
78.68
66
5.88
FCF yield (avg)%
7.87
7.55
7.50
6.86
4.74
5.86
3.58
1.69
1.40
0.40
3.91
1.69
5.30
77
20.23
FCF margin%
12.98
14.85
14.69
14.74
12.08
11.30
14.29
17.22
16.98
18.52
8.61
16.98
14.72
13
0.978
FCF / Net incomex
1.336
1.434
1.313
1.125
0.965
0.896
0.900
0.923
0.815
0.819
0.545
0.896
0.944
74
5.86
ROIC%
21.94
23.43
25.46
24.74
25.24
23.25
23.10
20.49
21.98
21.04
16.42
21.98
23.18
19
27.56
Return on equity%
2.30
3.76
4.44
5.74
6.14
5.49
2.57
1.99
4.38
4.02
8.83
4.02
4.20
30
23.56
Return on assets%
10.96
10.61
12.38
11.77
11.88
10.98
8.92
11.60
9.65
7.61
4.51
9.65
10.97
71
0.80
EPS₹
1.63
1.67
1.49
1.48
1.33
1.40
1.37
1.46
1.44
1.23
0.85
(1.50%)
(3.05%)
—
28.09
EPS growth%
33.34
32.18
31.39
31.41
34.16
35.60
36.57
38.56
38.78
41.57
5.32
38.56
34.88
68
2.41
Bookvalue per sh₹
2.87
3.12
3.35
3.79
4.14
4.31
4.74
5.11
6.11
6.09
2.43
8.00%
9.73%
—
2.88
FCF per share₹
3.62
4.13
4.52
4.74
5.73
6.84
7.33
7.12
7.57
8.37
0.73
7.88%
8.81%
—
2.48
Dividend per sh₹
2.62
2.47
2.73
2.58
2.70
2.84
2.81
2.71
2.73
3.15
1.76
3.14%
3.28%
—
25.07
Div yield (avg)%
18.64
20.54
22.73
20.57
18.56
20.09
20.25
22.77
25.32
26.23
29.39
22.77
20.56
85
26.58
Payout ratio%
22.22
24.64
22.16
19.39
18.46
16.82
14.48
11.94
11.05
12.12
3.63
12.12
17.64
68
7.368
Shares (diluted)M
9.949
10.37
10.87
12.51
14.74
14.33
16.04
16.28
19.20
23.17
7.378
9.47%
9.99%
80
26.60
Buyback yield%
11.81
13.86
15.26
14.23
14.38
15.46
13.05
15.99
13.80
16.75
29.92
15.46
14.31
84
0.386
D/E ratiox
2.044
1.995
2.368
2.791
2.724
2.743
2.770
3.217
3.305
3.311
0.209
3.217
2.757
10
30.09
Enterprise value₹M
20.85
19.97
18.53
17.94
19.34
18.29
19.26
19.46
18.27
16.26
33.78
(3.41%)
(2.75%)
52
36.38
LT debt₹M
25.86
24.30
22.68
23.64
22.11
19.77
20.64
23.05
21.90
20.04
37.29
(1.95%)
(3.01%)
61
Revenue
₹36.39M
8.38%
1.00×
Cost of revenue
₹18.97M
8.23%
0.99×
Operating expenses
₹9.388M
8.66%
1.03×
Goodwill & intangibles
20.47%
Spread over hurdle
(8.01%)