12.33
Revenue₹M
8.907
9.387
10.21
11.16
11.88
12.61
13.89
14.79
15.58
16.67
13.77
7.02%
7.22%
91
15.48
Revenue growth%
19.18
17.80
17.87
15.14
14.47
13.53
13.13
11.02
8.20
6.17
12.64
11.02
14.00
13
2.15
Gross margin%
26.38
27.41
28.04
28.70
27.33
27.85
29.44
27.21
25.81
22.83
29.38
27.21
27.37
61
28.25
Operating margin%
4.99
4.36
3.08
4.70
4.39
2.23
4.57
5.75
7.68
7.66
27.70
5.75
4.64
91
12.53
Net margin%
13.40
13.18
15.10
14.60
15.13
12.29
10.69
11.89
9.42
9.80
21.26
10.69
12.74
70
36.80
P/E ratio (avg)x
42.90
42.12
41.71
46.00
44.50
40.23
41.59
46.71
47.87
48.54
19.14
46.71
43.70
26
37.54
EV/EBITx
36.23
34.04
37.04
38.63
37.88
40.88
43.43
43.97
43.96
42.31
20.15
43.43
39.76
9
5.78
FCF yield (avg)%
8.29
5.46
3.17
1.74
0.40
1.51
0.40
0.40
0.40
1.70
4.63
0.40
1.61
21
11.02
FCF margin%
2.11
2.67
2.64
4.76
7.35
5.69
4.70
7.37
5.45
4.73
23.98
5.45
4.75
13
1.451
FCF / Net incomex
1.223
1.425
1.483
1.629
1.558
1.628
1.800
2.025
2.077
2.345
0.330
2.025
1.628
75
13.85
ROIC%
0.40
0.40
0.40
3.21
0.66
2.14
0.76
3.40
2.72
1.83
7.60
2.14
1.30
62
26.69
Return on equity%
22.12
22.53
22.31
24.30
25.87
23.96
22.95
23.60
26.20
28.26
9.80
23.96
23.78
89
3.46
Return on assets%
26.77
24.38
25.66
22.98
22.47
22.99
21.91
23.65
25.16
23.49
2.59
23.49
23.57
27
0.88
EPS₹
0.44
0.42
0.43
0.41
0.40
0.38
0.34
0.30
0.32
0.32
0.95
(4.29%)
(3.27%)
—
9.44
EPS growth%
26.23
24.30
25.02
23.38
22.56
24.82
25.62
26.83
24.99
22.63
19.56
24.99
24.91
29
0.20
Bookvalue per sh₹
0.22
0.20
0.24
0.23
0.22
0.24
0.27
0.31
0.31
0.30
0.33
6.60%
3.30%
—
0.27
FCF per share₹
0.83
0.91
0.97
1.07
0.99
0.89
0.88
0.86
0.89
0.82
0.35
(3.67%)
0.24%
—
0.74
Dividend per sh₹
0.36
0.33
0.35
0.36
0.31
0.34
0.35
0.33
0.34
0.32
0.66
0.49%
(1.82%)
—
15.52
Div yield (avg)%
0.40
0.40
2.04
0.40
0.40
0.84
3.59
4.09
2.62
1.24
6.84
2.62
1.04
16
15.22
Payout ratio%
0.40
0.40
0.40
3.12
5.99
4.82
5.95
6.81
8.41
10.38
23.37
6.81
5.38
34
8.870
Shares (diluted)M
9.057
8.884
8.597
8.354
8.097
7.745
8.458
9.536
10.76
11.55
8.856
7.35%
1.32%
74
24.86
Buyback yield%
21.11
20.73
18.16
18.80
17.97
18.39
20.46
20.28
18.44
18.47
8.12
18.47
18.64
73
0.493
D/E ratiox
1.041
0.969
1.098
1.139
1.220
1.146
1.182
1.347
1.348
1.293
0.653
1.293
1.164
31
4.683
Enterprise value₹M
4.084
4.546
4.580
5.427
6.146
6.455
7.461
8.860
8.843
9.858
6.974
9.91%
10.50%
33
7.046
LT debt₹M
9.601
9.082
9.851
9.002
10.16
9.450
8.564
9.485
9.922
8.840
9.317
(2.75%)
0.04%
95
Revenue
₹16.67M
7.22%
1.00×
Cost of revenue
₹8.898M
7.37%
1.01×
Operating expenses
₹4.028M
7.01%
0.98×
Goodwill & intangibles
17.77%
Spread over hurdle
(2.75%)