20.21
Revenue₹M
30.60
32.44
34.82
36.38
38.46
41.24
44.63
47.91
50.69
53.10
21.55
6.66%
6.20%
61
24.36
Revenue growth%
18.08
16.93
16.75
17.36
17.86
17.46
15.40
14.50
16.90
19.79
23.95
16.90
17.14
45
12.96
Gross margin%
22.30
21.44
21.69
20.52
22.59
25.58
28.11
25.59
24.68
22.89
14.19
25.58
22.74
26
20.65
Operating margin%
0.53
0.40
2.58
5.38
3.72
6.42
7.07
4.43
5.72
7.33
20.28
6.42
4.91
85
24.11
Net margin%
16.93
18.62
18.28
19.12
22.00
24.20
22.09
23.07
24.79
27.08
29.93
24.20
22.05
39
19.93
P/E ratio (avg)x
5.811
5.738
5.249
5.363
5.149
4.813
5.036
5.437
4.970
4.303
28.37
4.970
5.199
45
30.58
EV/EBITx
6.598
6.177
6.340
6.395
5.434
5.369
5.699
5.647
5.078
5.350
8.933
5.369
5.673
27
5.14
FCF yield (avg)%
24.26
24.82
22.10
22.18
23.94
23.96
23.29
23.03
20.45
23.21
26.87
23.21
23.25
78
25.32
FCF margin%
10.12
13.00
11.74
9.75
12.52
11.73
10.81
9.65
10.17
11.13
2.49
10.81
10.97
51
1.175
FCF / Net incomex
1.902
2.020
1.989
1.942
2.117
2.431
2.279
2.367
2.685
2.980
0.374
2.431
2.198
29
2.97
ROIC%
8.94
6.74
8.87
9.34
12.31
13.40
14.97
12.22
12.47
10.54
28.91
12.47
11.38
82
14.81
Return on equity%
6.82
8.92
9.20
10.98
10.69
10.10
10.12
10.40
7.47
6.76
12.82
10.10
9.65
74
25.88
Return on assets%
5.64
5.38
6.55
6.38
4.69
7.32
9.20
10.89
8.99
9.63
7.68
9.20
6.94
60
0.59
EPS₹
0.89
1.02
0.98
0.98
1.12
1.26
1.48
1.75
1.99
1.96
0.66
11.77%
8.60%
—
28.15
EPS growth%
16.98
15.95
18.91
20.48
19.11
19.67
18.64
17.48
19.07
18.06
28.24
18.64
18.77
19
1.14
Bookvalue per sh₹
1.90
2.02
1.87
2.04
2.07
2.32
2.32
2.44
2.50
2.53
1.42
4.15%
2.61%
—
1.47
FCF per share₹
1.45
1.53
1.47
1.61
1.55
1.66
1.66
1.71
1.77
1.94
1.70
4.59%
2.42%
—
1.44
Dividend per sh₹
1.55
1.67
1.61
1.80
1.87
1.74
1.66
1.66
1.73
1.76
1.04
(1.21%)
2.16%
—
13.94
Div yield (avg)%
28.47
26.73
27.32
25.33
24.17
25.30
23.08
22.81
21.78
23.62
24.82
23.08
24.74
93
7.37
Payout ratio%
18.02
18.11
17.06
14.77
16.36
14.75
16.03
17.05
16.36
18.19
13.84
16.36
16.71
7
12.66
Shares (diluted)M
22.25
22.68
23.00
25.83
25.23
30.49
32.13
31.64
37.84
42.33
12.96
10.90%
7.77%
52
6.34
Buyback yield%
12.38
14.67
14.18
11.88
9.57
10.13
8.72
11.64
13.15
12.53
20.10
11.64
12.13
42
0.611
D/E ratiox
1.251
1.224
1.269
1.413
1.542
1.627
1.690
1.986
2.155
2.312
0.832
1.986
1.585
67
50.40
Enterprise value₹M
26.74
28.76
34.91
40.88
43.35
52.54
56.59
59.11
63.22
74.21
45.89
11.35%
12.64%
68
3.381
LT debt₹M
25.18
26.00
26.35
29.41
31.60
31.77
34.70
33.62
32.15
38.05
47.97
3.78%
4.19%
32
Revenue
₹53.10M
6.20%
1.00×
Cost of revenue
₹26.21M
5.90%
0.97×
Operating expenses
₹11.81M
6.12%
0.99×
Spread over hurdle
(0.31%)