16.64
Revenue₹M
10.08
10.67
11.60
12.61
13.30
13.90
14.64
15.55
16.74
18.27
17.92
6.55%
6.84%
20
2.11
Revenue growth%
18.86
20.66
18.55
20.72
18.93
20.88
20.26
22.29
19.44
17.15
29.22
20.26
19.85
18
10.72
Gross margin%
13.17
15.66
12.77
15.05
13.56
14.55
15.38
18.06
15.20
13.59
18.35
15.20
14.80
23
26.89
Operating margin%
21.78
21.79
23.97
22.40
20.86
20.65
22.79
23.62
25.06
27.39
5.78
23.62
22.59
25
8.11
Net margin%
28.44
27.31
29.88
31.12
32.73
33.41
32.26
32.15
33.91
36.05
4.05
33.41
32.21
82
34.83
P/E ratio (avg)x
28.63
29.00
29.75
30.14
33.93
37.58
37.04
39.32
42.28
47.79
17.09
39.32
35.49
51
25.96
EV/EBITx
61.31
71.90
82.88
83.15
91.69
101.3
116.9
123.2
135.7
133.7
33.77
123.2
96.49
6
4.00
FCF yield (avg)%
3.35
5.18
7.79
5.89
3.33
1.12
0.40
0.60
0.40
2.12
18.98
0.60
2.73
16
17.84
FCF margin%
30.22
27.97
30.06
27.68
29.27
29.40
29.48
27.25
27.05
25.90
17.62
27.25
28.62
94
0.686
FCF / Net incomex
0.716
0.827
0.837
0.866
0.904
0.899
1.003
1.114
1.189
1.244
1.161
1.114
0.902
92
14.08
ROIC%
6.34
3.61
6.41
4.51
6.11
5.22
6.86
6.93
4.10
6.63
20.39
6.63
6.23
54
19.15
Return on equity%
10.00
10.98
8.38
6.72
5.28
6.30
6.32
7.75
7.19
7.56
16.89
7.19
7.37
27
24.28
Return on assets%
22.53
20.29
19.90
17.93
15.28
15.09
12.75
11.13
8.48
6.03
6.61
11.13
15.18
18
0.15
EPS₹
0.77
0.81
0.74
0.81
0.75
0.76
0.83
0.82
0.85
0.88
0.17
3.23%
1.81%
—
8.93
EPS growth%
6.99
9.30
9.11
8.42
6.30
8.59
8.29
10.20
9.91
8.09
29.88
8.59
8.51
6
0.70
Bookvalue per sh₹
0.59
0.58
0.71
0.79
0.84
0.99
1.11
1.26
1.36
1.62
0.33
13.92%
10.94%
—
0.17
FCF per share₹
0.60
0.58
0.56
0.59
0.68
0.77
0.87
0.96
1.00
1.16
0.48
11.31%
7.55%
—
0.73
Dividend per sh₹
0.54
0.61
0.66
0.66
0.60
0.61
0.65
0.72
0.77
0.76
0.31
4.88%
4.26%
—
21.41
Div yield (avg)%
13.21
12.48
12.99
11.32
13.54
13.10
14.75
14.37
11.67
10.55
6.84
13.10
13.04
29
15.10
Payout ratio%
9.56
8.93
7.16
7.70
9.27
9.90
11.88
13.77
16.31
18.25
7.53
13.77
9.73
60
23.76
Shares (diluted)M
24.03
23.48
26.13
24.55
27.54
25.18
23.80
23.00
23.62
26.65
23.66
(0.66%)
0.19%
76
21.95
Buyback yield%
11.54
12.16
10.00
8.68
7.61
5.25
6.63
8.39
5.85
8.71
18.29
6.63
8.53
55
0.375
D/E ratiox
1.432
1.578
1.777
1.630
1.721
1.919
1.922
1.911
2.109
2.403
1.514
1.922
1.844
71
19.68
Enterprise value₹M
13.04
12.15
10.60
11.47
11.83
11.05
11.08
11.79
11.11
11.79
18.31
(0.06%)
(2.27%)
76
9.836
LT debt₹M
5.226
5.634
6.551
6.686
6.993
6.890
6.883
7.171
7.587
7.989
15.64
2.70%
5.73%
65
Revenue
₹18.27M
6.84%
1.00×
Cost of revenue
₹10.54M
6.86%
1.00×
Operating expenses
₹4.450M
6.97%
1.01×
Goodwill & intangibles
19.83%
Spread over hurdle
(6.00%)