10.68
Revenue₹M
8.744
9.364
9.830
10.62
11.13
12.10
12.74
13.75
14.70
15.36
11.01
6.65%
6.61%
23
20.36
Revenue growth%
2.05
3.20
6.01
4.50
7.13
4.51
2.86
2.09
0.40
2.59
10.70
2.59
3.03
17
10.22
Gross margin%
19.27
17.29
16.64
17.05
16.73
14.58
15.68
17.20
17.28
16.61
20.48
16.61
16.89
90
28.88
Operating margin%
17.93
16.84
18.94
20.54
22.05
21.93
20.27
21.11
22.03
23.92
27.84
21.93
20.83
8
17.19
Net margin%
5.79
5.08
2.38
1.52
2.39
4.49
3.27
4.93
2.53
4.81
8.98
4.49
3.88
10
21.80
P/E ratio (avg)x
25.20
24.84
23.55
26.22
25.65
24.26
22.05
22.32
20.31
19.83
7.109
22.05
23.91
10
34.95
EV/EBITx
10.60
11.31
11.65
12.81
14.18
13.65
13.12
14.81
16.95
16.55
35.68
14.81
13.38
82
11.09
FCF yield (avg)%
13.75
16.67
17.70
18.41
17.36
17.75
19.03
21.21
22.66
23.01
29.17
21.21
18.08
8
11.50
FCF margin%
2.25
3.26
2.56
2.55
3.16
2.79
0.40
2.56
0.40
1.27
27.21
1.27
2.55
35
0.170
FCF / Net incomex
0.290
0.260
0.263
0.252
0.220
0.225
0.208
0.179
0.172
0.178
1.035
0.179
0.222
92
26.42
ROIC%
22.09
20.26
21.33
20.66
21.80
21.00
19.95
22.87
20.75
22.00
27.68
21.00
21.16
31
16.53
Return on equity%
13.03
14.65
14.68
12.75
10.03
11.77
9.89
7.78
5.41
3.04
24.59
7.78
10.90
43
8.00
Return on assets%
13.66
13.86
12.79
12.95
10.87
12.45
11.58
12.79
12.49
12.03
26.14
12.45
12.64
79
1.30
EPS₹
0.58
0.62
0.56
0.57
0.61
0.64
0.60
0.58
0.62
0.53
1.42
(2.53%)
(0.79%)
—
17.54
EPS growth%
20.30
17.34
18.42
20.55
18.55
19.84
21.61
24.33
25.66
25.29
10.77
24.33
20.43
43
1.20
Bookvalue per sh₹
0.52
0.53
0.46
0.46
0.46
0.40
0.39
0.42
0.36
0.35
0.88
(4.88%)
(4.11%)
—
1.18
FCF per share₹
0.89
0.90
1.00
0.93
0.93
0.98
0.91
0.93
0.94
0.88
1.19
(0.93%)
0.27%
—
1.04
Dividend per sh₹
1.78
2.02
2.17
2.53
2.48
2.63
2.64
2.98
3.54
3.93
0.61
9.65%
9.29%
—
29.08
Div yield (avg)%
6.01
3.09
3.08
0.42
2.28
3.60
1.71
1.46
2.58
0.56
27.41
1.71
2.43
58
20.52
Payout ratio%
3.84
3.52
2.10
5.06
4.54
7.48
5.08
4.37
4.76
4.64
19.68
4.76
4.59
57
11.18
Shares (diluted)M
9.695
8.901
8.109
8.241
8.083
7.367
7.671
7.756
6.880
6.921
10.98
(3.06%)
(3.13%)
18
26.91
Buyback yield%
30.88
30.42
28.39
29.04
27.61
27.45
25.92
25.15
26.85
29.20
7.91
26.85
28.00
76
0.808
D/E ratiox
2.088
2.197
2.249
2.220
2.523
2.656
2.753
3.021
2.919
3.129
1.750
2.919
2.590
53
5.660
Enterprise value₹M
7.017
7.681
9.023
9.143
10.19
10.83
10.64
11.26
12.08
12.41
5.142
4.03%
7.12%
63
11.95
LT debt₹M
10.54
11.82
13.33
13.63
13.07
13.50
12.45
11.88
11.92
12.58
6.403
(0.76%)
0.94%
71
Revenue
₹15.36M
6.61%
1.00×
Cost of revenue
₹10.75M
6.61%
1.00×
Operating expenses
₹3.000M
5.98%
0.94×
Property and equipment
15.94%
Spread over hurdle
24.60%