35.86
Revenue₹M
56.88
60.42
65.70
70.09
75.70
82.46
88.89
93.77
101.4
108.1
39.77
7.38%
7.46%
84
8.73
Revenue growth%
20.84
19.08
18.27
15.29
13.16
14.07
14.82
17.30
18.28
20.60
28.42
17.30
17.79
89
10.67
Gross margin%
5.33
7.37
8.11
6.00
8.92
7.96
9.25
10.31
7.58
9.59
11.44
9.25
8.03
87
28.03
Operating margin%
28.59
27.35
24.67
27.21
26.24
27.10
25.72
23.48
25.25
27.52
10.68
25.72
26.67
44
27.84
Net margin%
32.54
29.92
27.29
26.38
24.05
26.33
24.54
24.79
24.65
26.38
11.57
24.79
26.36
45
10.99
P/E ratio (avg)x
21.91
24.82
23.66
25.25
27.50
31.03
31.18
32.02
34.15
32.36
22.10
32.02
29.26
89
29.51
EV/EBITx
39.09
41.95
39.53
43.73
46.86
53.32
62.22
62.33
66.52
76.90
27.96
62.33
50.09
28
14.44
FCF yield (avg)%
26.15
26.52
27.54
28.48
29.61
29.77
28.49
26.58
28.99
26.13
2.36
28.49
28.01
42
22.07
FCF margin%
6.88
9.87
12.06
13.15
11.95
14.64
12.26
13.45
14.44
15.20
22.83
14.44
12.70
90
0.118
FCF / Net incomex
0.149
0.168
0.182
0.186
0.179
0.188
0.198
0.211
0.232
0.225
1.206
0.211
0.187
65
26.18
ROIC%
7.87
10.41
8.27
10.11
12.75
11.98
12.84
11.17
10.50
7.60
16.76
11.17
10.46
19
21.72
Return on equity%
11.42
8.62
6.30
7.58
9.41
7.24
6.31
3.45
5.48
3.92
16.26
5.48
6.77
87
9.29
Return on assets%
1.16
0.40
2.01
1.41
1.32
0.40
0.53
1.94
1.32
0.79
16.71
0.79
1.24
33
0.98
EPS₹
1.24
1.29
1.30
1.47
1.47
1.56
1.80
1.88
2.15
2.35
1.05
9.86%
7.82%
—
29.80
EPS growth%
3.96
5.65
6.28
7.75
7.90
9.32
7.60
8.43
6.85
5.69
6.59
7.60
7.23
88
0.62
Bookvalue per sh₹
2.00
1.95
1.80
1.72
1.83
2.01
2.06
1.88
1.84
1.82
1.03
(0.12%)
(0.14%)
—
1.62
FCF per share₹
1.96
1.95
2.11
1.97
2.04
1.88
1.86
1.86
1.81
1.64
0.66
(4.30%)
(0.71%)
—
1.56
Dividend per sh₹
0.42
0.43
0.40
0.44
0.50
0.53
0.61
0.65
0.63
0.65
0.69
5.60%
5.87%
—
4.74
Div yield (avg)%
28.53
30.75
32.42
34.59
33.89
36.51
36.70
36.42
36.99
35.69
25.52
36.51
35.14
9
29.81
Payout ratio%
26.64
28.51
25.83
24.39
23.38
25.05
27.56
30.53
28.65
31.37
19.06
28.65
27.10
63
24.65
Shares (diluted)M
37.65
41.24
44.22
47.30
53.89
59.03
64.72
77.03
88.17
87.27
24.21
10.12%
10.32%
34
7.31
Buyback yield%
6.09
4.97
7.95
8.00
6.56
6.93
8.24
8.51
6.07
4.54
18.14
6.93
6.75
73
0.968
D/E ratiox
1.785
1.872
2.132
2.397
2.693
3.030
3.330
3.391
3.812
3.924
1.481
3.391
2.862
51
52.97
Enterprise value₹M
100.6
103.5
98.04
97.27
87.51
81.33
89.69
91.80
82.96
80.41
81.13
(1.68%)
(1.39%)
56
50.64
LT debt₹M
54.26
57.27
61.36
55.96
60.28
63.41
67.92
62.01
61.78
62.93
87.96
0.87%
1.02%
55
Revenue
₹108.1M
7.46%
1.00×
Cost of revenue
₹66.05M
7.59%
1.01×
Operating expenses
₹12.72M
7.51%
1.00×
Goodwill & intangibles
15.60%
Spread over hurdle
(0.92%)