19.54
Revenue₹M
118.7
131.9
142.6
153.1
162.9
173.5
192.8
206.0
219.2
233.5
19.95
7.46%
7.69%
87
24.71
Revenue growth%
3.03
5.21
7.44
6.61
7.00
8.11
8.31
6.15
8.69
10.59
20.78
8.31
7.22
68
8.05
Gross margin%
12.83
13.46
12.28
10.67
7.77
6.80
8.32
8.96
10.35
9.30
25.37
8.96
9.82
72
26.48
Operating margin%
25.96
27.44
27.59
30.22
29.38
28.91
30.01
32.74
30.29
32.89
5.22
30.29
29.69
30
20.32
Net margin%
13.39
10.47
10.23
12.63
15.61
13.25
14.03
11.20
9.17
12.12
9.76
12.12
12.38
88
8.005
P/E ratio (avg)x
33.19
38.80
39.19
44.66
51.76
53.41
53.72
57.82
63.49
63.16
18.81
57.82
52.59
60
7.446
EV/EBITx
14.78
15.74
16.76
15.38
14.60
12.27
12.13
11.45
10.13
8.977
17.14
11.45
13.44
50
29.89
FCF yield (avg)%
4.21
5.02
7.54
7.70
8.59
8.12
7.89
5.29
4.87
3.02
12.89
5.29
6.41
12
14.66
FCF margin%
4.52
4.78
3.70
0.71
1.72
2.56
4.12
4.86
2.37
4.61
14.21
4.12
3.91
20
0.988
FCF / Net incomex
0.947
1.008
0.880
0.957
0.923
0.936
0.835
0.848
0.894
0.923
1.796
0.894
0.923
30
18.45
ROIC%
23.17
22.68
24.02
22.18
21.76
19.97
22.04
21.96
24.87
23.42
18.40
22.04
22.43
79
22.28
Return on equity%
17.16
17.64
19.87
18.50
21.36
24.13
23.08
25.28
25.56
27.90
25.04
25.28
22.22
38
27.52
Return on assets%
7.26
10.12
10.27
12.33
14.44
14.08
13.93
14.79
15.96
18.67
26.73
14.79
14.01
74
6.49
EPS₹
5.68
5.64
5.99
5.38
5.49
5.40
5.61
5.30
5.15
4.63
6.89
(3.34%)
(3.16%)
—
15.24
EPS growth%
13.41
11.23
8.49
5.87
7.15
7.73
5.59
5.60
6.26
5.90
2.73
5.90
6.70
14
5.69
Bookvalue per sh₹
16.85
16.75
18.55
18.53
19.19
19.27
19.48
21.61
23.19
20.92
6.82
1.74%
2.05%
—
2.37
FCF per share₹
2.64
2.83
2.68
2.42
2.71
2.72
2.54
2.55
2.36
2.39
5.44
(2.52%)
0.05%
—
8.91
Dividend per sh₹
7.27
8.33
9.73
10.35
11.02
12.95
14.38
14.15
16.17
18.00
13.71
10.31%
10.86%
—
25.07
Div yield (avg)%
28.27
29.15
26.54
25.47
26.02
26.33
26.61
28.84
29.82
31.27
27.92
28.84
27.44
85
28.92
Payout ratio%
3.22
1.06
2.06
2.39
0.52
0.40
0.40
0.40
0.69
0.40
24.10
0.40
0.61
9
9.126
Shares (diluted)M
11.40
10.89
10.86
11.42
11.92
11.02
11.01
12.35
13.69
14.64
8.790
4.21%
3.05%
56
9.83
Buyback yield%
22.16
22.90
23.84
25.55
25.71
25.29
22.82
21.42
20.43
20.85
23.83
21.42
22.86
91
0.816
D/E ratiox
2.114
2.282
2.699
2.897
2.852
2.938
2.923
2.844
3.266
3.611
0.219
2.938
2.875
60
241.3
Enterprise value₹M
236.6
243.8
210.8
184.1
177.9
191.4
206.0
180.8
169.1
180.6
194.1
0.30%
(2.25%)
55
159.6
LT debt₹M
225.4
241.9
275.6
271.8
261.6
299.3
284.8
308.9
336.8
321.8
10.37
4.23%
4.45%
71
Revenue
₹233.5M
7.69%
1.00×
Cost of revenue
₹141.5M
7.91%
1.02×
Operating expenses
₹53.84M
7.79%
1.01×
Goodwill & intangibles
15.52%
Spread over hurdle
(0.36%)