20.64
Revenue₹M
68.05
69.70
72.38
75.66
78.88
81.50
86.97
91.06
97.16
102.7
22.02
5.43%
4.82%
86
16.38
Revenue growth%
27.25
26.76
24.47
24.51
26.60
26.36
28.00
28.44
26.74
27.35
6.66
27.35
26.75
81
7.35
Gross margin%
11.62
12.15
9.87
12.35
13.05
11.30
13.42
11.62
8.77
8.14
5.50
11.30
11.62
21
8.05
Operating margin%
25.50
24.63
24.15
26.98
24.42
22.19
20.91
20.76
19.16
21.12
5.15
20.91
23.17
36
14.05
Net margin%
16.03
18.03
19.22
21.05
19.37
17.02
14.60
15.31
12.41
14.71
18.74
14.71
16.52
10
16.45
P/E ratio (avg)x
10.30
9.690
9.045
10.21
10.58
11.58
12.93
14.33
13.48
15.17
26.35
13.48
11.08
60
13.34
EV/EBITx
41.18
39.70
39.46
42.89
45.47
53.73
54.27
60.31
69.36
80.70
20.50
60.31
49.60
47
3.97
FCF yield (avg)%
16.60
16.04
15.13
16.52
15.18
14.17
12.35
15.28
14.55
17.34
10.20
14.55
15.23
92
15.35
FCF margin%
20.16
17.67
15.60
13.52
13.48
14.86
13.01
12.71
10.64
8.54
28.67
12.71
13.50
85
1.441
FCF / Net incomex
0.105
0.105
0.104
0.094
0.094
0.090
0.085
0.095
0.085
0.078
0.113
0.085
0.094
19
24.64
ROIC%
5.45
8.32
6.21
5.28
3.90
1.56
0.40
0.40
0.58
0.40
28.88
0.40
2.73
54
27.17
Return on equity%
17.74
19.25
22.05
23.88
26.66
26.37
27.43
27.45
24.51
24.11
9.26
26.37
24.31
24
25.61
Return on assets%
13.85
14.95
14.82
13.96
12.89
15.89
15.22
17.42
18.84
19.59
14.05
17.42
15.09
24
0.62
EPS₹
0.85
0.90
0.83
0.77
0.78
0.72
0.62
0.56
0.59
0.58
0.65
(5.73%)
(4.00%)
—
9.35
EPS growth%
18.42
19.30
18.71
19.99
22.12
19.35
19.31
20.45
20.56
18.64
29.99
19.35
19.33
31
2.14
Bookvalue per sh₹
3.01
3.60
4.04
4.15
4.28
4.09
4.73
4.89
5.63
6.54
1.91
8.86%
7.90%
—
2.54
FCF per share₹
1.65
1.47
1.34
1.38
1.39
1.54
1.64
1.63
1.53
1.64
2.34
3.24%
(0.15%)
—
0.99
Dividend per sh₹
2.05
1.95
1.69
1.76
1.55
1.64
1.77
1.87
1.96
1.85
2.20
3.66%
(1.99%)
—
16.60
Div yield (avg)%
16.68
13.75
11.12
12.27
10.03
9.53
10.47
11.29
9.46
8.25
24.40
9.53
10.80
33
28.36
Payout ratio%
30.27
28.76
26.89
28.92
26.03
25.13
27.48
26.47
23.96
24.22
29.70
25.13
26.68
14
5.011
Shares (diluted)M
8.788
8.645
9.995
11.06
11.17
12.84
13.48
15.49
18.47
19.01
4.864
11.21%
9.33%
93
16.97
Buyback yield%
18.45
20.70
19.92
21.20
20.17
21.98
24.03
26.12
23.96
26.31
24.39
24.03
21.59
18
0.652
D/E ratiox
1.829
1.702
1.711
1.870
1.819
2.061
2.297
2.502
2.363
2.219
1.356
2.297
1.965
48
44.71
Enterprise value₹M
32.72
33.63
29.62
29.03
25.39
27.06
26.49
27.33
24.51
23.98
64.75
(1.13%)
(4.10%)
33
5.569
LT debt₹M
12.48
12.25
13.67
15.66
15.05
14.82
16.78
16.45
17.55
19.95
73.91
5.80%
4.87%
70
Revenue
₹102.7M
4.82%
1.00×
Cost of revenue
₹70.80M
4.76%
0.99×
Operating expenses
₹19.56M
5.04%
1.02×
Spread over hurdle
(5.22%)