50.29
Revenue₹M
32.35
35.64
37.94
41.65
45.98
50.79
56.28
60.67
65.57
70.33
52.37
8.88%
8.76%
46
14.30
Revenue growth%
29.47
28.44
26.40
23.41
21.08
18.21
17.63
18.99
20.54
23.41
26.63
18.99
22.25
23
9.39
Gross margin%
9.52
6.91
4.71
4.47
4.39
5.30
8.00
9.33
6.92
8.44
14.01
8.00
6.91
12
26.83
Operating margin%
26.83
28.83
27.75
27.01
24.98
25.75
25.95
23.18
24.80
23.20
22.13
24.80
25.85
61
15.41
Net margin%
25.93
24.97
21.97
21.11
22.37
19.73
20.14
19.84
19.29
17.82
6.26
19.73
20.63
12
20.43
P/E ratio (avg)x
21.50
21.35
22.25
21.69
22.58
21.71
19.13
21.25
21.39
21.24
31.69
21.25
21.44
11
16.60
EV/EBITx
37.02
37.11
43.77
49.23
48.50
50.29
50.38
50.12
55.20
58.82
35.71
50.38
49.68
35
2.04
FCF yield (avg)%
16.20
15.09
13.20
12.43
12.32
12.37
12.87
13.88
12.20
14.68
5.81
12.87
13.03
15
11.15
FCF margin%
4.11
4.83
6.02
5.01
6.18
8.71
9.04
9.09
11.62
12.95
17.08
9.09
7.45
12
1.789
FCF / Net incomex
1.038
0.975
1.024
1.106
1.264
1.362
1.371
1.441
1.666
1.723
1.748
1.441
1.313
26
21.69
ROIC%
23.98
22.14
19.61
21.53
22.62
21.49
19.71
17.83
15.43
17.31
13.37
17.83
20.60
58
3.55
Return on equity%
18.47
21.12
19.84
17.24
15.10
17.87
15.43
15.58
16.05
13.41
5.46
15.58
16.64
71
11.26
Return on assets%
20.87
23.58
24.55
22.93
24.26
24.68
26.58
29.18
29.26
26.74
25.13
26.74
24.61
33
1.38
EPS₹
1.17
1.05
0.90
0.94
0.97
1.00
0.88
0.86
0.73
0.69
1.49
(6.42%)
(5.72%)
—
4.16
EPS growth%
6.14
8.77
8.38
9.49
11.72
11.73
10.27
10.74
13.23
15.22
17.38
11.73
10.51
77
0.70
Bookvalue per sh₹
1.99
2.23
2.12
2.32
2.47
2.88
3.06
3.16
3.67
3.98
0.26
10.07%
8.58%
—
1.39
FCF per share₹
1.59
1.54
1.59
1.61
1.53
1.66
1.85
2.07
2.11
2.09
1.17
6.36%
3.42%
—
0.65
Dividend per sh₹
1.47
1.54
1.60
1.48
1.45
1.38
1.48
1.29
1.11
1.18
1.06
(3.95%)
(1.85%)
—
5.48
Div yield (avg)%
5.84
8.72
6.60
6.81
6.51
4.81
3.75
2.00
3.48
2.83
6.64
3.48
5.32
41
27.01
Payout ratio%
3.62
3.46
4.40
2.84
1.94
4.71
1.78
2.27
0.40
2.64
8.71
2.27
2.74
88
20.43
Shares (diluted)M
20.32
18.21
18.49
19.47
19.71
19.59
20.61
19.13
19.30
20.92
21.13
1.20%
(1.12%)
36
7.12
Buyback yield%
14.99
16.71
16.80
16.55
13.82
15.60
18.30
20.22
22.71
20.76
9.65
20.22
16.76
73
0.814
D/E ratiox
0.655
0.647
0.624
0.676
0.761
0.830
0.784
0.772
0.812
0.829
1.269
0.812
0.767
43
31.44
Enterprise value₹M
32.87
36.43
43.86
45.79
54.31
53.53
58.04
57.25
68.39
67.94
32.56
4.58%
9.17%
68
17.45
LT debt₹M
5.630
5.567
6.228
6.820
7.138
8.096
7.835
8.146
8.716
9.865
47.15
6.68%
5.79%
13
Revenue
₹70.33M
8.76%
1.00×
Cost of revenue
₹41.77M
8.82%
1.00×
Operating expenses
₹8.671M
8.52%
0.98×
Spread over hurdle
(0.55%)