30.49
Revenue₹M
22.57
23.89
24.77
25.68
27.31
28.91
30.29
32.27
33.36
35.90
32.84
5.62%
5.08%
30
8.89
Revenue growth%
18.36
18.81
16.74
15.81
18.23
16.20
16.15
15.74
14.19
14.14
2.91
15.74
16.17
22
7.14
Gross margin%
14.33
13.96
14.57
16.82
16.16
17.52
17.02
17.09
15.46
14.10
23.89
17.02
15.81
38
22.88
Operating margin%
18.04
15.08
15.11
13.74
16.51
18.74
17.41
15.26
17.60
19.76
19.25
17.60
16.96
17
2.46
Net margin%
0.40
3.17
0.40
0.40
0.40
0.40
0.64
0.40
1.09
3.03
21.67
0.64
0.40
9
33.31
P/E ratio (avg)x
47.10
46.43
55.25
59.27
69.76
80.78
80.09
79.01
87.02
86.12
19.87
80.78
74.38
74
31.07
EV/EBITx
15.89
19.01
22.20
26.77
27.59
30.68
32.47
37.45
39.51
41.60
24.25
37.45
29.14
25
25.76
FCF yield (avg)%
26.26
25.03
22.50
19.96
17.08
14.29
11.64
12.95
15.29
12.45
19.42
12.95
16.19
50
10.39
FCF margin%
26.21
28.41
26.36
28.84
30.28
27.43
25.67
24.02
21.86
24.38
4.75
24.38
26.29
27
0.438
FCF / Net incomex
1.251
1.326
1.290
1.307
1.145
1.159
1.025
0.941
0.889
0.882
0.869
0.941
1.152
39
6.87
ROIC%
10.59
9.25
10.06
10.87
10.73
11.81
13.77
11.65
12.69
13.96
24.84
12.69
11.26
11
10.74
Return on equity%
15.88
16.65
13.72
11.91
12.61
10.92
8.56
8.20
9.83
7.83
10.37
8.56
11.41
77
14.74
Return on assets%
31.85
33.98
32.13
34.72
31.73
32.91
30.03
28.85
27.75
28.68
3.49
28.85
31.79
58
1.65
EPS₹
1.58
1.67
1.62
1.68
1.51
1.43
1.55
1.38
1.32
1.32
1.80
(2.56%)
(2.72%)
—
18.09
EPS growth%
11.50
14.18
13.46
10.58
12.64
10.41
11.31
9.75
7.55
4.64
16.02
9.75
10.95
80
2.18
Bookvalue per sh₹
2.57
2.97
3.29
3.28
3.61
3.61
3.74
4.06
4.57
5.49
1.28
8.72%
8.15%
—
0.53
FCF per share₹
2.84
2.90
2.78
2.80
3.03
2.96
3.41
3.91
3.96
4.47
0.97
8.03%
6.01%
—
1.15
Dividend per sh₹
1.43
1.45
1.52
1.60
1.58
1.71
1.89
1.86
2.09
2.21
0.70
6.89%
3.72%
—
18.20
Div yield (avg)%
14.84
15.19
12.38
13.63
15.79
17.11
18.13
19.24
17.26
14.31
8.13
17.26
15.49
86
28.12
Payout ratio%
18.03
19.30
21.88
23.72
20.98
21.91
24.74
24.06
23.96
24.95
7.96
24.06
22.81
70
7.297
Shares (diluted)M
5.263
4.891
4.294
3.810
3.665
3.444
3.609
3.226
2.766
2.344
7.145
(8.56%)
(8.14%)
34
23.91
Buyback yield%
7.18
8.81
6.84
9.33
7.80
8.82
9.81
12.18
13.39
10.96
6.42
10.96
9.08
50
0.364
D/E ratiox
0.612
0.643
0.595
0.650
0.614
0.562
0.514
0.545
0.527
0.521
1.752
0.527
0.578
86
36.01
Enterprise value₹M
24.48
23.82
26.22
24.10
21.16
19.71
20.80
18.29
19.71
17.24
22.82
(4.02%)
(2.95%)
84
17.48
LT debt₹M
16.58
16.32
14.17
14.08
13.58
14.20
13.83
14.86
15.44
15.32
25.81
2.44%
(0.71%)
66
Revenue
₹35.90M
5.08%
1.00×
Cost of revenue
₹18.19M
5.26%
1.02×
Operating expenses
₹8.622M
4.96%
0.99×
Goodwill & intangibles
20.72%
Spread over hurdle
(0.70%)