17.43
Revenue₹M
14.51
14.95
15.24
15.52
16.01
16.24
16.85
17.57
18.14
18.16
18.05
2.54%
2.63%
56
15.83
Revenue growth%
4.12
5.45
5.27
3.97
0.99
3.82
5.16
2.20
0.96
2.64
5.95
2.64
3.90
91
15.06
Gross margin%
25.48
27.68
28.39
26.90
24.39
26.56
29.50
30.06
28.82
29.83
7.54
29.50
28.03
81
26.21
Operating margin%
12.53
13.92
16.20
18.31
18.43
21.28
19.42
16.70
18.33
20.81
12.27
19.42
18.32
46
4.35
Net margin%
14.58
16.04
16.61
15.48
17.36
20.33
22.76
22.38
25.30
23.68
26.23
22.76
18.84
54
28.19
P/E ratio (avg)x
48.25
56.77
54.78
55.46
62.94
69.13
73.35
80.97
89.38
87.35
25.65
80.97
66.03
41
19.83
EV/EBITx
29.38
30.06
28.80
28.50
31.58
35.24
39.64
41.49
36.99
38.26
32.39
38.26
33.41
41
6.14
FCF yield (avg)%
11.73
11.48
9.84
10.95
8.46
9.25
11.63
13.69
15.83
13.47
13.36
13.47
11.55
73
5.04
FCF margin%
18.47
15.97
17.08
15.33
14.68
17.54
18.85
18.57
15.71
14.69
19.02
17.54
16.53
94
1.705
FCF / Net incomex
0.547
0.594
0.538
0.511
0.497
0.509
0.526
0.506
0.460
0.430
1.298
0.506
0.510
20
24.73
ROIC%
24.13
22.46
22.14
21.40
21.48
20.11
21.02
20.93
18.89
17.17
3.45
20.11
21.21
51
24.20
Return on equity%
9.54
10.32
11.50
10.19
9.58
10.28
10.85
8.93
10.87
11.51
20.00
10.85
10.30
55
3.08
Return on assets%
14.70
13.17
11.49
10.75
13.58
11.78
10.79
13.29
10.54
10.56
21.56
10.79
11.63
34
0.46
EPS₹
0.96
0.96
1.03
0.93
0.99
1.05
1.06
1.10
1.08
1.12
0.50
2.57%
0.86%
—
6.72
EPS growth%
23.56
25.02
23.73
21.91
22.12
19.99
18.53
17.72
19.63
18.32
20.96
18.53
20.95
50
0.52
Bookvalue per sh₹
0.87
0.94
0.94
1.02
1.09
1.09
1.31
1.52
1.57
1.64
1.05
8.55%
7.02%
—
1.00
FCF per share₹
0.26
0.25
0.26
0.24
0.24
0.26
0.26
0.27
0.25
0.26
0.72
1.76%
(0.71%)
—
1.13
Dividend per sh₹
0.35
0.39
0.38
0.42
0.45
0.50
0.52
0.51
0.58
0.62
0.95
6.73%
6.01%
—
27.23
Div yield (avg)%
9.97
12.83
11.26
13.83
11.61
13.42
14.62
13.57
13.01
14.17
9.05
13.57
13.22
18
18.08
Payout ratio%
15.37
14.43
13.81
16.01
15.75
17.90
18.91
21.16
19.01
22.00
10.31
19.01
16.95
24
10.19
Shares (diluted)M
13.60
16.45
18.03
18.55
18.68
19.52
21.25
22.81
26.65
31.06
10.42
10.70%
9.72%
30
19.54
Buyback yield%
12.40
12.87
12.48
14.27
13.37
15.30
17.98
17.79
15.51
14.75
28.74
15.51
14.51
63
0.836
D/E ratiox
1.209
1.164
1.180
1.340
1.329
1.342
1.562
1.517
1.626
1.761
0.675
1.562
1.341
78
4.485
Enterprise value₹M
8.377
9.086
8.811
9.690
9.065
8.072
7.696
8.542
7.552
7.892
5.640
(2.73%)
(1.28%)
15
2.548
LT debt₹M
9.496
10.61
11.25
12.94
14.03
13.78
13.32
13.00
13.70
13.12
12.19
(1.34%)
3.05%
74
Revenue
₹18.16M
2.63%
1.00×
Cost of revenue
₹12.02M
2.74%
1.01×
Operating expenses
₹2.307M
2.12%
0.95×
Spread over hurdle
(2.68%)