24.52
Revenue₹M
19.59
19.90
20.56
20.88
21.53
22.52
22.91
23.97
25.23
26.25
25.71
4.05%
3.13%
61
3.89
Revenue growth%
14.00
13.39
12.26
12.11
9.76
11.31
8.66
9.00
7.42
4.82
2.15
8.66
10.54
10
17.22
Gross margin%
12.91
13.19
14.80
15.78
13.76
12.81
11.27
10.68
13.03
14.71
23.26
12.81
13.11
63
24.98
Operating margin%
14.42
12.90
10.47
10.45
7.47
6.05
5.12
5.15
7.86
9.88
24.74
6.05
8.87
44
27.25
Net margin%
20.74
18.51
21.09
19.04
21.24
23.01
22.30
20.37
22.21
24.46
2.98
22.30
21.17
64
9.072
P/E ratio (avg)x
12.17
12.51
13.24
13.73
15.49
14.89
15.05
16.72
15.80
15.60
21.24
15.60
14.97
35
28.13
EV/EBITx
23.24
23.06
20.78
20.74
19.63
17.83
18.93
17.36
18.64
18.30
22.28
18.30
19.28
76
11.43
FCF yield (avg)%
7.39
10.03
10.57
11.42
9.05
8.91
6.09
7.66
6.26
7.90
13.12
7.66
8.41
14
2.43
FCF margin%
9.49
7.56
9.75
7.94
8.25
9.43
12.10
9.92
11.03
8.44
27.45
9.92
9.46
93
0.959
FCF / Net incomex
1.240
1.369
1.570
1.694
1.792
2.015
1.976
1.985
2.119
2.239
0.623
2.015
1.884
62
28.46
ROIC%
29.65
30.79
28.42
29.85
27.75
26.82
26.78
29.63
27.70
30.16
11.24
27.70
29.03
67
3.86
Return on equity%
30.06
30.16
29.26
27.52
27.38
25.45
25.44
22.90
24.93
24.66
8.85
24.93
26.41
29
21.37
Return on assets%
16.96
18.64
21.38
22.25
21.08
22.81
22.04
20.84
23.07
23.74
3.30
22.81
21.71
42
0.53
EPS₹
1.10
1.15
1.16
1.35
1.55
1.48
1.72
1.65
1.77
1.84
0.59
3.55%
5.86%
—
9.36
EPS growth%
18.84
21.00
21.94
24.48
22.12
24.71
27.25
29.76
29.13
30.88
11.81
29.13
24.60
34
1.32
Bookvalue per sh₹
2.76
2.81
3.32
4.03
4.87
5.26
6.12
6.58
6.91
7.65
0.35
9.44%
12.01%
—
0.55
FCF per share₹
1.18
1.10
0.96
0.86
0.82
0.85
0.81
0.80
0.84
0.84
1.49
0.48%
(4.03%)
—
1.48
Dividend per sh₹
1.18
1.18
1.06
1.03
0.90
0.81
0.75
0.68
0.62
0.55
1.35
(9.34%)
(8.69%)
—
17.63
Div yield (avg)%
15.94
16.91
14.03
16.59
17.54
18.69
17.50
17.10
15.76
14.04
28.87
17.10
16.75
88
27.87
Payout ratio%
11.55
13.92
14.72
12.08
13.02
14.67
14.62
14.98
17.74
15.31
11.98
14.98
14.65
30
6.756
Shares (diluted)M
10.21
11.91
12.63
15.10
17.78
19.88
22.56
23.51
26.45
30.06
7.045
11.07%
12.26%
7
2.49
Buyback yield%
2.65
0.40
1.15
1.26
0.49
0.40
3.15
3.74
3.41
4.90
29.87
3.41
1.95
73
1.086
D/E ratiox
1.373
1.472
1.554
1.701
1.623
1.727
1.786
1.685
1.844
1.706
1.652
1.727
1.693
39
9.876
Enterprise value₹M
28.27
30.89
31.44
30.53
34.52
38.24
40.01
43.44
50.09
50.47
4.518
7.89%
7.28%
65
11.21
LT debt₹M
17.96
16.46
16.77
16.00
15.66
14.19
13.09
13.02
11.48
12.53
17.41
(4.36%)
(2.60%)
55
Revenue
₹26.25M
3.13%
1.00×
Cost of revenue
₹18.37M
3.13%
1.00×
Operating expenses
₹4.397M
2.40%
0.93×
Goodwill & intangibles
21.12%
Spread over hurdle
(10.11%)