31.04
Revenue₹M
46.11
48.22
49.27
51.17
51.49
53.96
56.47
57.33
60.21
62.49
33.16
3.95%
3.40%
18
12.12
Revenue growth%
9.47
10.35
12.00
14.46
15.43
15.81
16.51
15.76
16.60
18.44
27.27
16.51
15.59
33
15.63
Gross margin%
18.94
19.41
17.29
18.99
17.84
20.82
23.44
20.91
23.55
24.48
2.12
23.44
20.11
46
20.65
Operating margin%
21.35
19.36
17.48
17.95
16.42
18.98
21.19
21.31
20.14
21.41
2.33
21.19
19.75
5
15.36
Net margin%
25.42
23.44
25.16
26.57
26.11
26.52
29.29
29.72
27.27
27.12
12.06
27.27
26.55
81
34.40
P/E ratio (avg)x
10.39
9.780
10.74
9.561
9.775
9.016
9.496
10.32
10.85
9.516
26.30
9.516
9.778
26
20.61
EV/EBITx
25.50
23.98
25.34
25.57
23.28
23.86
22.23
20.58
22.36
23.63
33.68
22.36
23.75
65
29.39
FCF yield (avg)%
18.48
18.44
16.94
15.64
17.92
20.89
19.13
17.09
16.01
15.86
7.16
17.09
17.51
68
14.06
FCF margin%
1.44
0.40
0.40
3.11
5.26
7.77
5.06
6.60
7.35
5.17
19.71
6.60
5.12
13
1.763
FCF / Net incomex
0.768
0.883
0.945
0.941
1.071
1.120
1.056
1.076
1.032
1.125
0.292
1.076
1.044
79
8.75
ROIC%
22.48
19.67
18.98
21.16
19.26
20.69
18.07
19.01
19.22
16.44
9.44
19.01
19.24
35
9.74
Return on equity%
12.12
10.29
13.23
12.02
9.10
7.04
4.39
6.38
7.28
6.77
23.99
6.77
8.19
6
26.71
Return on assets%
17.01
16.12
16.27
17.67
18.74
15.87
14.17
16.65
17.52
19.73
5.49
16.65
16.83
60
1.19
EPS₹
3.31
3.07
2.76
2.65
2.38
2.32
2.49
2.64
2.40
2.60
1.27
1.81%
(3.44%)
—
25.72
EPS growth%
10.32
8.25
6.86
9.83
11.22
13.93
12.47
12.69
11.46
8.60
21.82
12.47
10.77
48
3.07
Bookvalue per sh₹
6.12
6.39
5.90
6.54
6.47
7.17
7.72
7.59
7.90
8.03
5.76
4.42%
4.13%
—
3.97
FCF per share₹
2.85
2.75
2.87
3.10
3.25
3.69
3.87
4.30
4.34
4.45
4.16
6.53%
5.34%
—
3.99
Dividend per sh₹
1.58
1.74
1.98
2.24
2.57
2.67
2.55
2.96
3.04
3.16
4.79
4.18%
7.99%
—
10.61
Div yield (avg)%
8.27
8.71
9.62
10.09
9.44
11.00
10.58
13.41
14.17
14.81
26.32
13.41
10.33
40
18.59
Payout ratio%
15.91
15.34
14.17
16.26
13.83
12.82
10.21
8.46
10.13
8.98
16.32
10.13
13.32
25
6.077
Shares (diluted)M
7.488
7.633
8.046
9.146
9.112
9.852
9.884
11.49
12.74
14.62
5.922
9.92%
6.95%
20
4.11
Buyback yield%
33.82
34.84
36.01
36.37
39.06
40.16
37.99
35.19
35.02
35.58
27.40
35.58
35.79
90
0.760
D/E ratiox
1.646
1.716
1.759
1.669
1.534
1.474
1.426
1.492
1.444
1.455
0.107
1.455
1.513
31
6.975
Enterprise value₹M
39.20
34.54
32.72
32.38
29.21
28.70
28.12
31.01
28.92
29.43
32.47
0.16%
(3.10%)
80
6.531
LT debt₹M
31.93
30.29
28.12
24.03
20.63
22.28
19.15
19.46
16.96
14.53
35.00
(6.77%)
(8.53%)
15
Revenue
₹62.49M
3.40%
1.00×
Cost of revenue
₹43.75M
3.40%
1.00×
Operating expenses
₹10.26M
3.05%
0.97×
Goodwill & intangibles
15.77%
Spread over hurdle
(7.25%)