0.620
Revenue₹M
11.91
12.21
12.48
12.73
12.94
13.28
13.81
14.05
14.87
15.79
0.683
4.05%
3.48%
37
3.73
Revenue growth%
27.07
28.60
28.92
29.03
26.46
25.19
23.66
24.91
24.69
24.45
6.47
24.69
25.83
77
8.25
Gross margin%
9.02
11.86
9.60
8.07
10.01
12.61
14.61
14.85
13.32
13.24
5.82
13.32
12.24
46
25.93
Operating margin%
16.21
16.40
15.25
15.64
17.67
20.04
19.32
19.23
18.25
16.13
14.96
19.23
17.04
68
14.53
Net margin%
17.06
19.79
18.89
20.67
23.13
24.44
27.03
27.35
28.83
30.17
10.11
27.35
23.79
94
18.61
P/E ratio (avg)x
28.47
29.67
32.00
33.81
32.33
28.37
30.43
27.10
27.98
29.26
24.51
28.37
29.46
76
24.73
EV/EBITx
26.88
29.52
30.14
32.55
33.20
37.01
41.22
46.54
49.05
51.06
20.02
46.54
35.11
64
12.26
FCF yield (avg)%
14.34
13.19
14.56
12.79
14.03
12.03
10.07
9.11
8.65
10.03
26.69
10.03
12.41
66
13.41
FCF margin%
9.62
8.07
6.93
4.86
6.83
8.98
11.96
14.26
11.72
12.06
20.14
11.96
9.30
20
0.108
FCF / Net incomex
0.949
0.994
1.009
1.072
1.084
1.104
1.061
1.174
1.157
1.210
1.545
1.157
1.078
12
24.26
ROIC%
6.86
5.14
5.00
4.11
1.17
2.82
4.37
4.07
7.05
7.55
20.64
4.37
4.69
66
11.96
Return on equity%
25.27
23.99
21.48
20.51
20.60
20.49
21.98
20.36
19.00
21.05
17.36
20.49
20.82
75
9.31
Return on assets%
16.98
15.72
16.98
15.85
14.94
15.80
16.65
14.09
11.46
14.11
2.29
14.11
15.76
92
0.45
EPS₹
0.22
0.23
0.22
0.21
0.21
0.21
0.22
0.23
0.26
0.26
0.50
3.98%
2.70%
—
3.25
EPS growth%
11.10
13.30
16.05
13.75
11.77
9.79
8.45
7.25
8.66
10.11
26.93
8.66
10.60
52
0.24
Bookvalue per sh₹
0.26
0.26
0.28
0.29
0.31
0.29
0.33
0.34
0.37
0.41
0.23
5.60%
4.29%
—
0.15
FCF per share₹
0.42
0.41
0.42
0.44
0.42
0.44
0.44
0.42
0.45
0.41
0.21
(0.41%)
(0.12%)
—
0.51
Dividend per sh₹
0.21
0.20
0.18
0.16
0.15
0.17
0.18
0.17
0.17
0.16
0.64
1.46%
(3.43%)
—
9.61
Div yield (avg)%
3.02
3.79
4.21
1.90
1.91
3.52
4.37
1.91
1.17
0.63
5.38
1.91
2.47
68
12.82
Payout ratio%
12.15
13.83
12.10
11.70
11.67
9.34
6.74
7.70
9.54
11.53
2.23
9.34
11.60
70
11.63
Shares (diluted)M
11.71
11.95
13.20
14.31
14.39
14.51
13.45
12.90
13.02
11.71
11.65
(4.03%)
0.31%
31
8.57
Buyback yield%
7.18
5.13
6.35
8.19
10.70
11.74
13.65
12.58
15.26
15.01
21.66
13.65
11.22
82
0.312
D/E ratiox
1.562
1.588
1.711
1.654
1.914
2.290
2.651
2.628
2.599
2.518
0.989
2.599
2.102
80
11.39
Enterprise value₹M
6.017
6.767
7.265
7.246
8.178
8.177
9.838
11.49
11.77
12.94
5.133
9.61%
7.94%
90
10.32
LT debt₹M
5.482
5.195
5.924
6.182
6.934
6.569
7.482
8.467
8.977
9.236
5.095
5.90%
4.73%
66
Revenue
₹15.79M
3.48%
1.00×
Cost of revenue
₹8.653M
3.40%
0.99×
Operating expenses
₹2.683M
3.82%
1.03×
Goodwill & intangibles
15.81%
Spread over hurdle
75.17%