9.077
Revenue₹M
8.173
8.893
9.349
9.793
10.40
11.24
12.25
13.05
13.82
14.91
10.01
7.47%
7.04%
79
9.91
Revenue growth%
35.40
36.92
35.41
35.21
35.51
35.95
38.04
35.13
36.77
35.69
23.43
35.95
35.60
24
6.49
Gross margin%
18.69
17.49
20.35
22.48
24.35
24.94
22.72
20.45
20.53
22.86
23.47
22.72
21.51
23
18.35
Operating margin%
11.07
12.45
12.71
15.59
13.94
15.26
15.95
13.66
16.27
19.07
26.49
15.95
14.60
25
8.56
Net margin%
14.79
14.56
13.70
13.61
15.65
14.26
12.79
13.30
11.71
10.67
24.99
12.79
13.65
29
24.05
P/E ratio (avg)x
18.54
17.02
17.94
17.79
18.43
18.82
17.64
20.01
20.93
23.68
15.27
20.01
18.48
41
23.61
EV/EBITx
42.92
47.22
45.14
43.08
48.52
45.54
52.81
50.83
50.56
50.85
25.47
50.83
47.87
22
9.01
FCF yield (avg)%
8.14
7.46
9.36
10.30
11.84
11.59
9.37
9.45
9.16
9.22
11.70
9.37
9.37
20
2.79
FCF margin%
3.73
6.26
7.52
6.32
5.37
5.08
4.81
6.50
4.90
6.97
18.19
5.08
5.82
24
1.391
FCF / Net incomex
1.287
1.418
1.346
1.500
1.558
1.657
1.768
1.632
1.525
1.686
0.770
1.657
1.541
45
24.29
ROIC%
13.19
14.91
12.04
10.05
11.30
12.68
13.02
13.29
13.16
14.62
12.80
13.16
13.09
66
10.43
Return on equity%
17.49
16.75
19.27
22.23
24.71
27.31
27.21
28.71
30.86
32.27
3.72
28.71
25.96
5
12.67
Return on assets%
8.08
10.78
8.12
7.49
6.28
6.21
7.45
8.23
5.86
8.67
9.39
7.45
7.78
45
0.89
EPS₹
0.27
0.26
0.27
0.28
0.25
0.28
0.28
0.30
0.30
0.30
0.93
3.41%
0.82%
—
10.18
EPS growth%
7.80
7.36
6.77
7.18
7.21
8.23
5.96
3.60
5.61
3.98
29.99
5.61
6.97
68
1.26
Bookvalue per sh₹
1.13
1.04
1.01
1.04
1.09
1.00
0.99
1.00
1.09
0.96
0.99
(2.59%)
(2.22%)
—
1.40
FCF per share₹
1.50
1.59
1.65
1.66
1.81
1.74
1.67
1.60
1.69
1.64
0.75
(2.01%)
0.07%
—
0.26
Dividend per sh₹
0.70
0.76
0.91
0.93
0.93
0.93
0.99
1.16
1.17
1.33
1.06
7.34%
8.19%
—
16.58
Div yield (avg)%
11.43
12.73
12.23
12.92
15.73
17.36
19.81
18.41
17.52
16.99
7.02
17.52
16.36
77
29.98
Payout ratio%
23.93
24.60
25.45
27.57
25.03
24.84
24.31
24.10
22.14
21.31
29.40
24.10
24.46
71
10.53
Shares (diluted)M
10.90
11.27
12.42
12.86
12.05
12.83
13.96
12.68
12.27
12.49
10.74
0.72%
0.64%
23
2.84
Buyback yield%
0.40
0.73
2.69
0.40
0.40
1.80
2.40
1.63
1.83
0.40
23.53
1.80
1.18
50
0.406
D/E ratiox
0.323
0.320
0.333
0.330
0.323
0.311
0.297
0.302
0.325
0.361
0.909
0.311
0.323
49
16.64
Enterprise value₹M
23.71
22.39
21.78
24.41
24.92
25.94
24.51
24.59
22.64
24.81
14.38
(0.09%)
1.36%
26
14.54
LT debt₹M
18.49
20.70
20.64
20.07
20.50
20.96
23.59
24.21
24.89
26.73
19.65
5.45%
3.69%
29
Revenue
₹14.91M
7.04%
1.00×
Cost of revenue
₹10.44M
7.04%
1.00×
Operating expenses
₹2.904M
6.46%
0.95×
Spread over hurdle
(8.76%)