35.02
Revenue₹M
20.13
21.12
21.96
22.93
23.53
24.02
25.20
26.47
27.44
28.84
37.50
4.15%
4.03%
85
12.82
Revenue growth%
17.05
16.49
18.42
15.61
18.34
15.68
14.14
15.91
13.86
11.96
8.35
14.14
15.79
50
20.98
Gross margin%
10.14
10.40
13.16
10.23
7.89
7.07
7.07
8.39
10.63
10.86
13.68
8.39
10.19
51
17.02
Operating margin%
9.76
7.64
4.82
2.44
1.35
3.37
0.54
0.40
1.33
3.51
29.67
1.33
2.91
64
25.16
Net margin%
21.46
19.17
18.59
21.13
18.26
17.75
16.54
19.13
18.56
15.71
10.23
17.75
18.57
21
12.53
P/E ratio (avg)x
24.73
22.68
23.41
22.46
21.87
22.67
20.68
23.04
23.93
23.56
17.61
23.04
22.86
20
32.38
EV/EBITx
22.58
23.26
26.53
27.10
32.09
33.47
33.01
35.41
39.98
42.01
12.89
35.41
32.55
27
3.96
FCF yield (avg)%
25.31
28.15
29.32
29.45
31.04
30.54
30.78
30.25
33.18
33.22
10.33
30.78
30.39
64
8.31
FCF margin%
19.05
21.23
24.06
21.68
24.25
26.33
25.84
25.92
24.88
26.68
25.95
25.92
24.57
37
1.789
FCF / Net incomex
0.188
0.210
0.213
0.225
0.258
0.248
0.233
0.245
0.269
0.300
0.611
0.248
0.239
68
5.84
ROIC%
3.14
1.65
0.57
0.40
0.40
2.13
2.81
1.45
1.23
3.82
4.69
2.13
1.55
37
17.03
Return on equity%
30.41
33.15
31.72
34.20
32.65
31.42
32.72
31.42
31.45
30.49
21.77
31.42
31.58
44
27.07
Return on assets%
4.03
4.28
5.35
4.68
4.26
6.21
3.74
1.65
2.24
0.40
17.17
2.24
4.14
58
2.28
EPS₹
0.45
0.48
0.51
0.47
0.44
0.42
0.43
0.45
0.50
0.52
2.43
3.46%
1.27%
—
18.42
EPS growth%
14.40
15.27
16.95
15.10
17.10
17.16
19.54
22.33
20.47
20.31
24.07
20.31
17.13
14
1.06
Bookvalue per sh₹
1.64
1.82
1.94
2.02
1.87
1.69
1.84
1.92
1.98
1.84
2.03
(0.35%)
1.97%
—
0.93
FCF per share₹
2.50
2.61
3.04
3.41
3.59
4.34
4.75
5.44
5.87
6.44
2.10
12.40%
9.91%
—
1.13
Dividend per sh₹
3.91
4.06
4.08
4.03
4.29
4.67
4.56
4.87
4.75
5.25
2.55
4.11%
4.50%
—
2.45
Div yield (avg)%
10.42
13.24
10.91
12.58
11.03
10.17
12.34
15.06
16.00
15.84
10.69
15.06
12.46
29
7.55
Payout ratio%
32.69
33.77
34.34
33.81
30.82
33.07
31.54
32.34
34.86
33.15
28.37
33.07
33.11
24
17.52
Shares (diluted)M
26.45
26.51
27.15
29.93
33.76
33.67
35.10
40.53
44.29
45.80
16.79
6.29%
5.86%
51
3.57
Buyback yield%
8.61
5.62
4.64
2.83
5.60
4.25
5.44
6.24
8.84
6.74
26.48
6.24
5.61
66
0.287
D/E ratiox
1.593
1.720
2.059
2.282
2.357
2.344
2.726
2.744
2.880
3.328
0.504
2.744
2.350
59
32.03
Enterprise value₹M
44.37
44.82
53.63
60.79
61.56
60.64
60.60
69.90
71.11
75.62
29.51
4.20%
7.24%
88
18.68
LT debt₹M
27.92
30.39
30.25
35.39
38.16
42.41
42.51
50.13
57.98
67.14
9.635
11.97%
8.79%
50
Revenue
₹28.84M
4.03%
1.00×
Cost of revenue
₹18.82M
4.30%
1.03×
Operating expenses
₹4.276M
3.30%
0.93×
Cash and investments
15.33%
Spread over hurdle
10.89%