6.574
Revenue₹M
13.01
14.10
15.58
17.18
18.51
20.08
21.90
23.25
24.65
27.18
6.875
7.98%
8.34%
29
23.00
Revenue growth%
23.20
22.40
21.67
23.58
25.93
26.22
26.90
25.56
26.73
28.65
12.50
26.73
25.75
73
23.56
Gross margin%
3.33
5.41
5.83
6.09
3.27
0.70
0.40
0.79
2.45
5.32
14.68
0.79
3.30
83
2.19
Operating margin%
0.55
1.79
0.40
2.24
1.06
3.33
0.60
0.40
0.40
0.40
19.65
0.40
0.58
75
19.58
Net margin%
19.06
18.52
20.63
20.93
19.95
22.05
24.97
27.25
24.52
24.33
11.32
24.52
21.49
74
11.92
P/E ratio (avg)x
11.81
11.22
10.44
9.265
9.203
9.079
8.063
7.426
6.397
6.407
24.75
7.426
9.141
9
32.38
EV/EBITx
21.53
20.24
18.88
20.62
21.13
18.74
16.75
18.30
18.72
16.67
7.236
18.30
18.81
39
18.71
FCF yield (avg)%
31.79
31.92
31.54
29.70
27.25
28.32
27.69
26.49
25.86
28.25
8.80
27.69
28.29
82
14.12
FCF margin%
9.33
8.29
8.83
6.77
7.58
5.27
4.93
6.56
4.40
5.25
20.26
5.25
6.67
17
0.857
FCF / Net incomex
0.946
1.055
1.030
1.030
0.972
1.115
1.167
1.216
1.409
1.359
1.032
1.216
1.085
60
18.82
ROIC%
18.46
15.65
15.93
16.85
17.80
15.12
15.44
16.23
18.70
17.48
19.56
16.23
16.54
32
13.19
Return on equity%
25.07
27.39
24.73
25.87
25.42
25.02
27.18
29.04
26.92
25.34
4.65
26.92
25.65
84
12.87
Return on assets%
27.00
27.50
29.64
31.38
31.56
30.95
29.49
32.46
35.28
34.84
7.91
32.46
31.16
17
0.83
EPS₹
3.36
3.70
4.20
4.43
4.35
4.72
5.11
4.93
4.73
4.71
0.85
1.60%
4.28%
—
13.99
EPS growth%
4.87
5.09
5.01
7.53
4.53
3.70
5.06
4.10
4.01
4.96
9.70
4.10
4.91
42
0.95
Bookvalue per sh₹
2.40
2.57
2.57
2.62
2.65
2.73
2.96
3.02
3.28
3.36
1.75
4.84%
4.14%
—
1.73
FCF per share₹
2.64
2.52
2.36
2.20
1.93
2.04
1.99
1.87
1.87
1.79
2.99
(1.40%)
(4.63%)
—
2.75
Dividend per sh₹
0.97
1.06
1.05
1.03
1.02
1.12
1.02
1.08
1.02
1.05
3.10
0.64%
0.35%
—
23.30
Div yield (avg)%
10.82
9.43
9.53
8.49
8.40
9.74
8.85
9.58
6.76
4.16
21.96
8.85
9.14
24
25.20
Payout ratio%
6.67
6.46
6.91
5.82
5.52
7.13
5.68
3.63
3.22
0.58
29.71
3.63
5.75
80
3.253
Shares (diluted)M
5.076
5.131
5.338
5.399
6.275
7.436
8.324
8.957
8.933
9.595
3.132
8.86%
7.59%
35
20.47
Buyback yield%
14.84
13.13
14.40
13.04
11.98
13.67
11.12
11.45
8.46
6.53
14.16
11.12
12.51
56
0.771
D/E ratiox
0.079
0.072
0.070
0.074
0.082
0.085
0.086
0.086
0.091
0.100
0.800
0.086
0.084
90
1.992
Enterprise value₹M
16.60
16.13
17.22
17.29
15.19
12.85
11.31
9.639
9.680
8.569
18.02
(10.82%)
(5.90%)
52
17.04
LT debt₹M
8.635
8.547
7.899
7.595
8.266
8.516
8.716
8.208
8.511
9.111
11.72
1.97%
(0.66%)
7
Revenue
₹27.18M
8.34%
1.00×
Cost of revenue
₹16.20M
8.16%
0.98×
Operating expenses
₹4.046M
8.56%
1.02×
Goodwill & intangibles
18.27%
Spread over hurdle
15.65%