17.91
Revenue₹M
78.80
86.22
94.19
101.1
110.8
118.1
128.7
139.4
148.3
163.0
18.65
8.01%
8.22%
89
23.43
Revenue growth%
18.33
16.55
15.32
13.89
13.45
10.97
13.55
16.24
15.05
16.97
20.58
15.05
15.18
35
3.26
Gross margin%
13.46
14.73
14.88
14.65
16.05
18.01
19.43
20.67
23.21
21.61
29.29
20.67
17.03
63
27.44
Operating margin%
5.48
4.38
5.94
3.97
3.68
3.31
1.66
2.24
0.40
0.40
18.94
1.66
3.49
51
19.94
Net margin%
25.79
24.70
26.77
25.60
24.21
25.82
26.18
23.53
25.53
25.74
13.06
25.74
25.67
14
30.13
P/E ratio (avg)x
21.56
20.72
19.99
19.98
18.55
20.78
19.74
19.88
19.06
20.92
31.30
19.88
19.98
88
36.69
EV/EBITx
37.05
40.75
39.80
38.29
42.20
47.94
52.34
56.25
60.49
67.65
8.917
56.25
45.07
92
7.41
FCF yield (avg)%
9.38
7.62
5.83
8.59
11.17
11.84
12.08
11.53
11.93
12.71
16.90
11.93
11.35
42
23.48
FCF margin%
14.73
16.89
15.63
17.59
16.37
15.94
18.38
19.06
18.94
20.97
8.74
18.94
17.24
40
1.591
FCF / Net incomex
1.181
1.234
1.078
1.131
1.247
1.177
1.200
1.311
1.231
1.067
0.146
1.200
1.191
23
8.55
ROIC%
22.95
25.93
24.39
27.28
28.76
31.15
33.71
34.99
34.59
34.40
13.88
34.40
29.95
66
7.49
Return on equity%
26.33
28.36
28.50
31.06
30.56
33.16
30.30
32.47
31.51
33.09
12.76
32.47
30.81
85
6.56
Return on assets%
10.34
8.14
9.09
6.38
3.42
4.99
7.64
10.02
12.22
10.05
17.70
10.02
8.62
26
199.96
EPS₹
155.23
163.31
151.63
143.92
127.95
120.97
106.52
93.45
84.80
85.75
220.33
(7.69%)
(6.26%)
—
8.90
EPS growth%
25.44
27.71
28.38
26.56
26.64
27.82
24.83
27.47
28.40
28.60
29.56
27.82
27.59
41
209.83
Bookvalue per sh₹
86.66
96.13
90.02
81.81
78.94
75.53
79.17
73.62
66.79
72.60
212.10
(1.66%)
(1.13%)
—
147.64
FCF per share₹
224.25
198.14
194.75
176.15
189.28
196.45
186.89
175.75
176.38
187.77
155.34
(0.16%)
(1.78%)
—
213.57
Dividend per sh₹
184.65
183.18
188.65
214.26
244.38
285.88
292.38
285.27
307.87
335.49
87.63
6.54%
6.46%
—
12.74
Div yield (avg)%
23.40
25.33
27.66
26.67
27.12
24.77
27.48
26.88
25.21
26.57
23.45
26.57
26.62
19
12.45
Payout ratio%
9.65
9.56
10.64
8.43
6.84
8.79
9.86
12.00
11.90
14.14
6.07
11.90
9.76
79
0.407
Shares (diluted)M
0.518
0.529
0.517
0.585
0.528
0.514
0.514
0.585
0.587
0.586
0.398
2.09%
0.76%
12
22.00
Buyback yield%
16.99
18.89
17.72
18.90
21.11
20.79
18.69
16.05
18.79
18.87
3.84
18.79
18.83
29
0.204
D/E ratiox
1.233
1.372
1.386
1.323
1.398
1.373
1.318
1.529
1.550
1.573
1.203
1.529
1.380
23
26.25
Enterprise value₹M
172.8
166.8
180.9
192.2
206.3
211.9
234.2
254.3
257.1
271.9
140.9
5.67%
6.16%
30
15.66
LT debt₹M
121.8
136.9
142.0
152.9
178.4
167.0
183.8
189.1
187.8
192.5
86.56
1.54%
5.10%
71
Revenue
₹163.0M
8.22%
1.00×
Cost of revenue
₹101.0M
8.31%
1.01×
Operating expenses
₹24.46M
7.67%
0.95×
Spread over hurdle
(4.05%)