4.890
Revenue₹M
9.900
10.38
10.89
11.10
11.32
11.90
12.50
12.76
12.96
13.73
5.096
3.94%
3.44%
90
4.35
Revenue growth%
9.27
11.85
11.90
12.58
12.35
12.87
13.96
14.18
15.53
17.16
16.34
14.18
12.72
76
16.80
Gross margin%
22.00
22.90
24.04
22.70
23.69
24.37
22.42
23.47
21.75
21.19
26.53
22.42
22.80
79
10.65
Operating margin%
7.83
10.72
8.70
9.74
12.05
11.19
11.04
9.15
11.15
11.37
9.03
11.15
10.88
34
26.03
Net margin%
7.01
8.99
6.63
8.59
5.77
5.15
2.93
4.17
5.04
5.31
22.39
5.04
5.54
57
22.11
P/E ratio (avg)x
22.14
19.91
20.02
17.42
16.24
14.16
12.84
11.24
9.832
9.813
25.26
11.24
15.20
39
14.73
EV/EBITx
35.65
37.29
39.97
41.40
43.52
48.60
50.35
47.58
44.78
43.51
33.05
47.58
43.51
23
20.65
FCF yield (avg)%
6.85
9.00
11.01
10.94
8.50
6.82
8.54
9.90
9.86
12.54
25.47
9.86
9.43
34
12.98
FCF margin%
19.89
21.17
21.20
22.33
22.13
20.59
22.16
24.10
22.84
23.19
25.81
22.84
22.15
94
1.707
FCF / Net incomex
1.339
1.226
1.164
1.286
1.278
1.429
1.409
1.502
1.631
1.646
0.140
1.502
1.374
63
27.43
ROIC%
25.73
26.60
25.49
25.90
25.23
27.19
29.73
31.09
29.93
32.01
21.68
29.93
26.89
60
9.23
Return on equity%
28.83
28.12
29.93
30.57
31.68
31.72
31.22
33.50
35.56
36.95
21.81
33.50
31.45
89
9.50
Return on assets%
17.23
17.72
19.81
20.99
18.59
21.38
22.83
25.44
27.80
27.85
25.13
25.44
21.19
27
0.14
EPS₹
0.61
0.61
0.61
0.66
0.75
0.78
0.85
0.86
0.93
1.02
0.16
6.41%
5.67%
—
25.65
EPS growth%
18.89
20.38
20.58
22.07
20.54
20.59
22.98
25.78
27.80
30.29
13.97
25.78
21.33
61
0.15
Bookvalue per sh₹
0.43
0.41
0.38
0.41
0.35
0.36
0.39
0.39
0.42
0.46
0.40
5.42%
0.45%
—
0.29
FCF per share₹
0.28
0.29
0.31
0.31
0.29
0.27
0.29
0.27
0.23
0.24
0.18
(3.57%)
(0.80%)
—
0.51
Dividend per sh₹
0.28
0.26
0.29
0.29
0.28
0.29
0.30
0.31
0.34
0.37
0.10
6.14%
2.11%
—
12.52
Div yield (avg)%
0.40
0.40
0.40
0.40
0.77
1.74
0.40
0.40
1.61
0.40
21.79
0.40
0.40
56
8.00
Payout ratio%
28.87
26.80
24.60
23.09
23.08
23.95
25.00
24.38
24.75
25.18
27.20
24.75
24.67
83
20.82
Shares (diluted)M
21.59
23.88
23.48
23.82
21.86
20.93
22.64
24.68
27.83
26.47
20.00
3.90%
1.39%
23
18.55
Buyback yield%
10.73
12.95
11.75
9.49
12.24
9.52
12.22
9.78
9.22
9.72
23.71
9.72
10.26
69
1.259
D/E ratiox
1.479
1.444
1.615
1.782
1.975
1.987
1.815
2.058
2.007
2.092
1.340
2.007
1.895
64
13.64
Enterprise value₹M
7.488
7.623
8.367
8.085
8.018
7.469
7.265
7.198
6.239
6.618
7.886
(3.76%)
(1.31%)
62
9.925
LT debt₹M
18.47
21.44
22.32
26.66
26.11
27.47
28.13
29.93
34.70
40.21
4.650
9.02%
9.79%
28
Revenue
₹13.73M
3.44%
1.00×
Cost of revenue
₹8.307M
3.32%
0.99×
Operating expenses
₹2.946M
3.38%
0.99×
Goodwill & intangibles
14.83%
Spread over hurdle
(8.00%)