30.90
Revenue₹M
42.80
45.66
48.42
53.28
58.53
63.67
66.93
73.22
77.56
84.60
32.66
7.64%
7.98%
51
28.69
Revenue growth%
2.27
0.40
0.40
3.37
2.42
0.40
0.40
1.61
0.40
0.40
4.21
0.40
0.40
15
24.18
Gross margin%
2.02
2.91
5.79
6.29
7.76
6.13
3.64
5.86
8.73
10.29
13.86
6.13
5.99
84
17.42
Operating margin%
12.11
13.76
15.09
13.25
14.63
11.67
13.87
15.16
14.37
11.54
6.78
13.87
13.82
86
23.57
Net margin%
19.01
21.85
21.29
21.58
18.58
18.82
16.07
13.65
12.65
9.72
29.03
13.65
18.70
37
36.99
P/E ratio (avg)x
40.70
43.87
43.62
42.32
47.28
46.56
47.47
56.86
67.73
79.24
28.21
56.86
46.92
59
20.31
EV/EBITx
20.86
21.70
20.67
23.56
22.75
23.08
21.52
20.41
22.00
22.38
19.19
22.00
21.85
81
8.78
FCF yield (avg)%
13.90
12.69
12.80
11.07
10.48
7.94
10.24
7.34
9.42
7.14
4.03
7.94
10.36
53
24.95
FCF margin%
2.44
1.10
1.32
3.03
2.03
4.33
5.51
6.37
4.68
1.72
17.84
4.68
2.73
90
0.788
FCF / Net incomex
3.057
3.221
3.803
4.089
4.796
5.682
5.717
6.368
6.916
7.085
0.112
6.368
5.239
53
9.56
ROIC%
15.97
18.76
20.19
18.22
18.22
20.02
19.21
17.43
18.80
18.53
8.66
18.80
18.64
29
2.08
Return on equity%
18.85
17.26
14.76
11.96
14.13
11.69
11.21
13.65
16.38
14.89
20.46
13.65
14.45
61
6.41
Return on assets%
19.83
20.04
21.30
19.22
17.18
17.28
16.74
14.75
16.75
16.00
18.26
16.74
17.23
92
1.89
EPS₹
0.82
0.77
0.70
0.67
0.68
0.67
0.64
0.68
0.71
0.67
1.96
(0.29%)
(2.90%)
—
17.25
EPS growth%
8.63
10.59
12.63
14.24
11.39
8.67
9.12
8.04
9.89
7.25
10.48
8.67
9.51
9
1.45
Bookvalue per sh₹
9.79
11.05
11.25
13.65
16.00
19.31
22.68
26.39
28.98
28.61
2.66
12.32%
12.61%
—
1.72
FCF per share₹
2.67
2.63
2.25
2.01
1.85
1.82
1.57
1.44
1.47
1.30
2.14
(6.77%)
(6.33%)
—
3.78
Dividend per sh₹
2.79
3.19
3.68
4.03
3.78
4.39
4.71
4.74
4.75
5.47
3.41
7.66%
6.50%
—
15.65
Div yield (avg)%
24.53
21.65
23.59
22.55
22.51
20.38
22.91
21.63
22.28
21.30
10.32
21.63
22.39
56
23.24
Payout ratio%
13.92
11.46
14.21
14.55
13.04
11.96
10.71
11.67
11.14
13.37
4.34
11.67
12.50
27
11.81
Shares (diluted)M
19.40
18.93
19.43
19.24
20.93
22.83
27.05
29.36
33.50
37.17
12.08
12.18%
6.99%
12
3.16
Buyback yield%
16.80
19.66
19.35
17.62
20.56
22.21
21.88
20.39
20.38
20.08
19.29
20.39
20.23
24
1.560
D/E ratiox
2.126
2.361
2.471
2.654
3.044
3.263
3.670
4.318
5.020
5.676
0.868
4.318
3.153
94
113.7
Enterprise value₹M
106.3
117.8
122.4
116.4
107.9
100.4
106.3
114.4
107.2
107.0
9.680
(0.18%)
(0.93%)
68
23.78
LT debt₹M
13.64
14.13
14.90
14.70
16.59
15.65
17.73
18.03
19.42
18.25
30.80
1.92%
2.20%
33
Revenue
₹84.60M
7.98%
1.00×
Cost of revenue
₹53.87M
8.23%
1.02×
Operating expenses
₹12.09M
7.58%
0.96×
Spread over hurdle
(3.64%)