30.85
Revenue₹M
22.61
23.20
23.11
23.27
23.94
24.65
25.74
26.84
27.54
27.69
34.16
2.95%
2.10%
84
6.23
Revenue growth%
13.71
16.45
14.14
14.96
17.57
18.00
16.06
16.89
17.52
16.38
17.95
16.89
16.42
95
16.56
Gross margin%
8.91
6.79
5.51
6.21
5.20
3.18
4.95
3.14
3.56
2.82
26.25
3.18
5.08
14
17.63
Operating margin%
5.09
2.29
3.98
4.77
7.75
8.48
6.48
6.96
4.59
4.62
4.13
6.48
4.93
56
26.06
Net margin%
11.96
13.53
13.81
12.04
13.76
14.52
13.84
15.44
17.86
15.72
16.01
15.44
13.83
6
19.37
P/E ratio (avg)x
14.54
15.06
16.68
17.42
18.55
21.89
22.48
24.61
28.30
33.78
11.18
24.61
20.22
64
25.13
EV/EBITx
13.41
14.14
15.87
16.25
18.54
20.46
20.32
22.94
24.37
25.43
12.54
22.94
19.43
16
21.32
FCF yield (avg)%
22.00
21.61
19.61
19.98
22.67
23.33
20.82
18.28
16.63
14.76
17.60
18.28
20.40
90
25.72
FCF margin%
14.29
14.91
15.91
13.64
16.21
15.09
13.49
13.38
12.52
12.20
6.12
13.38
13.96
77
0.625
FCF / Net incomex
0.573
0.581
0.589
0.576
0.575
0.583
0.526
0.589
0.576
0.602
0.941
0.583
0.578
94
2.91
ROIC%
22.81
20.47
22.21
21.89
24.78
26.04
24.16
25.78
25.74
25.98
13.94
25.78
24.47
62
29.13
Return on equity%
4.92
4.88
3.65
4.14
3.09
1.43
0.40
0.47
0.40
0.40
2.91
0.40
2.26
80
12.19
Return on assets%
21.79
24.29
26.74
27.57
25.77
26.31
28.21
28.19
27.46
26.32
13.56
27.46
26.53
11
2.58
EPS₹
6.14
7.00
7.39
7.13
7.62
7.73
8.19
9.55
10.12
11.81
2.68
9.16%
6.98%
—
4.29
EPS growth%
3.88
2.40
0.66
0.40
0.40
2.11
0.40
3.39
2.19
4.94
14.83
2.19
2.15
85
1.33
Bookvalue per sh₹
7.60
7.66
8.65
9.02
8.56
8.79
8.26
8.33
9.52
8.81
7.13
0.59%
2.81%
—
8.31
FCF per share₹
6.59
6.70
6.53
7.14
8.36
8.10
7.76
8.75
8.33
9.13
2.98
1.78%
4.15%
—
7.70
Dividend per sh₹
7.28
7.43
8.28
8.79
9.23
9.50
9.75
10.11
11.05
12.93
4.41
6.98%
6.61%
—
29.47
Div yield (avg)%
1.17
0.40
1.75
0.44
1.39
0.40
0.40
0.40
2.62
1.05
22.08
0.40
0.75
24
10.18
Payout ratio%
26.97
28.01
30.50
29.03
28.53
29.27
27.53
30.04
32.95
31.68
2.21
30.04
29.15
25
4.381
Shares (diluted)M
5.354
5.673
6.257
7.316
7.732
7.557
8.333
8.103
8.785
8.412
4.172
1.70%
5.07%
78
11.90
Buyback yield%
4.42
6.49
7.93
8.22
7.62
9.45
7.86
8.39
8.81
8.15
7.95
8.39
8.04
9
1.753
D/E ratiox
0.431
0.421
0.402
0.419
0.400
0.434
0.430
0.410
0.431
0.374
0.741
0.430
0.420
22
7.537
Enterprise value₹M
16.00
19.08
19.41
22.85
26.92
31.94
36.92
41.43
48.45
48.65
23.52
12.56%
12.11%
82
4.852
LT debt₹M
20.61
22.76
24.12
23.10
24.62
26.72
26.32
29.38
32.48
33.67
10.25
6.46%
3.97%
93
Revenue
₹27.69M
2.10%
1.00×
Cost of revenue
₹17.49M
2.25%
1.01×
Operating expenses
₹5.385M
1.93%
0.98×
Cash and investments
16.27%
Goodwill & intangibles
15.60%
Spread over hurdle
(3.90%)