7.067
Revenue₹M
20.59
22.68
24.22
26.02
28.18
30.32
32.27
34.84
38.62
42.40
7.314
8.51%
8.53%
50
19.10
Revenue growth%
33.49
32.04
34.43
33.52
35.52
33.10
34.06
36.35
36.51
36.29
2.11
36.29
34.24
29
23.47
Gross margin%
15.98
17.73
17.90
20.89
18.68
19.58
19.89
20.98
22.55
20.38
19.38
20.38
19.73
14
6.97
Operating margin%
10.57
9.70
10.87
10.29
7.38
7.13
9.76
10.43
7.63
9.72
18.15
9.72
9.74
85
19.73
Net margin%
30.62
29.50
31.72
34.27
37.17
34.18
33.25
33.30
31.73
33.81
8.15
33.30
33.27
18
28.10
P/E ratio (avg)x
13.69
12.85
12.07
13.81
13.76
13.31
13.12
13.29
12.94
13.01
28.40
13.12
13.21
44
19.92
EV/EBITx
16.63
15.37
13.69
13.37
12.24
10.60
10.47
9.268
9.966
9.889
31.57
9.966
11.42
59
12.39
FCF yield (avg)%
0.40
0.40
0.84
0.65
2.69
1.91
1.12
1.17
2.19
0.66
5.84
1.17
0.98
62
4.97
FCF margin%
19.70
21.39
18.81
17.21
16.81
16.75
18.66
20.52
21.83
22.79
18.90
20.52
19.26
31
1.263
FCF / Net incomex
0.412
0.398
0.382
0.369
0.379
0.435
0.457
0.469
0.492
0.512
1.196
0.469
0.424
76
26.95
ROIC%
23.94
24.81
23.92
24.50
22.82
22.74
24.18
21.40
21.70
22.61
11.43
22.61
23.37
87
18.05
Return on equity%
13.58
12.90
15.09
17.34
15.60
18.46
18.54
16.98
17.94
19.88
28.93
18.46
17.16
18
6.92
Return on assets%
16.62
15.90
18.84
18.53
18.89
20.80
20.51
19.66
19.23
20.51
8.16
20.51
19.06
61
0.22
EPS₹
0.59
0.58
0.57
0.54
0.56
0.62
0.68
0.66
0.72
0.86
0.23
9.06%
5.06%
—
27.25
EPS growth%
12.67
9.97
12.55
13.03
12.84
15.30
17.18
19.35
19.40
17.50
25.91
17.50
14.17
94
0.15
Bookvalue per sh₹
0.54
0.59
0.56
0.60
0.61
0.58
0.65
0.67
0.61
0.68
0.43
2.23%
1.90%
—
0.77
FCF per share₹
0.85
0.85
0.94
0.90
0.98
1.04
1.13
1.26
1.34
1.48
0.65
8.66%
6.83%
—
0.49
Dividend per sh₹
0.44
0.43
0.37
0.32
0.32
0.31
0.32
0.30
0.30
0.29
0.37
(2.16%)
(3.99%)
—
2.74
Div yield (avg)%
5.50
3.86
6.37
8.68
7.67
8.46
8.71
9.98
10.83
8.69
23.02
8.71
8.57
34
4.94
Payout ratio%
8.96
7.57
6.11
7.23
6.49
7.45
6.45
8.74
9.52
10.37
22.21
8.74
7.51
51
26.71
Shares (diluted)M
24.32
24.84
25.82
28.60
27.08
25.57
26.38
23.48
21.98
22.21
25.66
(3.89%)
(2.00%)
70
20.64
Buyback yield%
20.24
18.53
21.49
19.20
21.94
23.67
21.31
21.68
24.29
25.13
14.80
23.67
21.58
73
0.670
D/E ratiox
2.279
2.347
2.493
2.641
2.667
2.974
3.311
3.428
3.840
3.732
0.933
3.428
2.820
37
13.94
Enterprise value₹M
29.21
28.28
27.46
31.52
36.02
35.89
35.71
38.37
39.98
40.96
6.298
2.61%
3.10%
57
24.39
LT debt₹M
24.01
25.00
25.25
28.75
32.86
31.70
31.74
31.35
35.03
34.78
41.00
1.14%
5.54%
16
Revenue
₹42.40M
8.53%
1.00×
Cost of revenue
₹22.42M
8.45%
0.99×
Operating expenses
₹9.329M
8.65%
1.01×
Goodwill & intangibles
18.30%
Property and equipment
16.45%
Spread over hurdle
(1.16%)