39.23
Revenue₹M
33.46
34.66
35.54
37.49
39.70
41.17
43.79
46.39
48.11
49.60
43.77
4.56%
4.65%
79
6.55
Revenue growth%
7.18
4.64
3.86
0.99
0.40
1.43
1.34
0.40
3.18
1.19
14.93
1.34
1.39
59
28.30
Gross margin%
9.97
7.81
8.74
8.63
6.77
7.01
4.59
4.31
4.83
4.03
16.00
4.59
6.89
92
29.90
Operating margin%
18.38
17.17
18.16
16.51
16.80
13.83
14.38
13.49
11.14
10.06
18.70
13.49
15.44
73
11.76
Net margin%
5.15
6.86
3.88
4.11
5.19
6.61
6.05
7.44
8.93
9.46
29.61
7.44
6.33
69
30.87
P/E ratio (avg)x
43.71
44.24
49.53
55.81
56.26
65.47
75.63
72.73
84.25
92.13
10.60
75.63
60.86
13
26.66
EV/EBITx
32.54
33.84
34.49
37.29
37.15
38.21
43.72
45.44
47.06
50.90
16.42
45.44
37.75
82
17.07
FCF yield (avg)%
0.40
1.92
3.48
1.82
2.84
0.65
2.69
2.45
1.54
3.71
13.99
2.45
2.19
74
27.56
FCF margin%
8.94
10.63
11.56
11.96
13.29
11.76
14.37
14.93
15.34
18.29
15.36
14.93
12.62
37
0.790
FCF / Net incomex
1.148
1.167
1.134
1.047
1.140
1.222
1.197
1.205
1.300
1.210
1.151
1.210
1.182
87
19.23
ROIC%
25.40
23.72
21.98
23.00
22.53
21.23
22.05
24.73
24.31
26.77
3.24
24.31
23.36
8
8.00
Return on equity%
16.05
13.09
12.41
12.80
14.20
15.30
16.58
15.66
15.99
13.47
20.91
15.66
14.75
61
13.15
Return on assets%
5.63
5.33
3.54
1.70
1.74
4.71
5.27
4.91
6.72
4.53
14.60
4.91
4.81
62
0.78
EPS₹
2.23
2.51
2.84
3.26
3.57
3.73
4.49
4.69
4.83
5.64
0.81
9.57%
9.76%
—
7.21
EPS growth%
4.11
3.37
3.20
5.67
5.47
3.23
1.25
1.93
0.40
0.40
23.26
1.25
3.22
6
0.92
Bookvalue per sh₹
1.64
1.61
1.71
1.59
1.60
1.50
1.48
1.58
1.71
1.63
0.36
0.35%
0.79%
—
1.34
FCF per share₹
0.73
0.84
0.95
0.99
1.13
1.14
1.21
1.23
1.26
1.24
0.76
2.02%
6.90%
—
1.50
Dividend per sh₹
0.88
0.99
1.01
1.00
1.06
1.24
1.42
1.48
1.66
1.96
0.83
13.09%
10.18%
—
23.81
Div yield (avg)%
0.96
3.40
3.67
5.67
5.88
4.41
5.00
2.81
1.13
0.70
8.79
2.81
3.54
67
11.02
Payout ratio%
6.02
5.70
3.57
4.39
4.19
2.00
4.67
2.38
4.96
6.68
3.68
4.67
4.53
70
14.42
Shares (diluted)M
11.87
11.87
12.62
11.36
12.81
12.93
13.92
14.64
13.62
14.44
14.16
2.42%
1.05%
77
23.30
Buyback yield%
3.91
3.02
1.52
1.75
4.75
1.93
0.99
3.02
2.67
2.06
16.38
2.06
2.37
35
1.744
D/E ratiox
0.870
0.907
0.916
0.970
0.972
0.989
0.918
0.989
0.961
0.883
1.323
0.961
0.939
25
23.92
Enterprise value₹M
45.52
43.74
43.43
48.21
45.12
43.34
44.40
46.91
47.63
46.47
46.92
0.59%
1.50%
24
52.97
LT debt₹M
31.62
34.49
36.88
40.80
45.67
52.80
62.09
67.19
80.04
78.27
9.313
11.38%
11.11%
48
Revenue
₹49.60M
4.65%
1.00×
Cost of revenue
₹31.98M
4.67%
1.00×
Operating expenses
₹12.65M
4.74%
1.01×
Goodwill & intangibles
17.88%
Property and equipment
17.00%
Spread over hurdle
(12.16%)