83.02
Revenue₹M
55.25
58.47
61.32
65.28
70.65
73.54
78.67
85.79
89.79
94.17
91.60
5.91%
6.09%
35
19.47
Revenue growth%
17.17
17.80
14.98
12.90
13.24
12.43
12.39
13.62
10.69
13.51
27.05
12.43
13.37
8
28.71
Gross margin%
17.45
18.59
17.80
15.64
18.08
20.32
20.09
20.80
18.33
19.85
2.70
20.09
18.46
11
16.78
Operating margin%
29.28
30.03
29.00
28.42
30.39
31.45
34.42
32.89
31.79
33.44
25.39
32.89
30.92
84
13.27
Net margin%
12.59
10.51
9.85
8.12
5.36
4.92
2.79
3.95
2.53
4.94
13.41
3.95
5.15
77
21.56
P/E ratio (avg)x
21.10
22.29
22.74
25.55
25.94
25.44
25.11
23.98
22.53
24.29
16.92
24.29
24.13
75
12.10
EV/EBITx
8.887
9.163
10.31
12.36
12.05
14.13
16.04
19.03
20.09
19.67
16.23
19.03
13.24
33
2.86
FCF yield (avg)%
19.39
20.27
19.68
18.62
20.02
21.14
19.63
18.43
19.81
17.15
7.59
19.63
19.65
75
23.19
FCF margin%
25.98
27.78
29.56
32.34
32.81
30.29
28.90
26.05
26.67
29.60
26.83
28.90
29.23
79
0.974
FCF / Net incomex
0.914
0.889
0.930
0.931
1.010
1.111
1.208
1.403
1.517
1.485
1.765
1.403
1.060
28
23.36
ROIC%
25.78
28.50
30.63
31.46
28.62
26.11
25.44
27.95
30.92
32.23
20.66
27.95
28.56
35
20.04
Return on equity%
5.94
4.54
5.19
4.13
6.51
9.06
6.49
3.68
3.79
3.67
29.39
3.79
4.87
77
19.09
Return on assets%
25.75
26.92
28.34
25.71
23.31
21.65
22.67
24.91
25.39
22.79
22.18
22.79
25.15
39
1.07
EPS₹
2.28
2.27
2.31
2.68
2.86
3.02
3.57
3.48
3.61
4.20
1.14
8.03%
7.00%
—
29.71
EPS growth%
20.34
21.23
19.05
19.23
17.23
16.81
14.60
11.87
13.28
13.40
23.36
13.40
17.02
64
2.67
Bookvalue per sh₹
1.20
1.33
1.29
1.18
1.33
1.46
1.40
1.31
1.38
1.43
1.14
1.53%
1.24%
—
2.39
FCF per share₹
3.42
3.65
4.06
4.57
5.05
4.87
5.78
6.10
5.99
6.55
2.22
5.32%
7.01%
—
0.72
Dividend per sh₹
1.50
1.76
1.97
2.05
2.39
2.68
2.86
2.97
3.11
3.52
2.53
8.03%
10.11%
—
21.08
Div yield (avg)%
18.59
17.32
19.23
17.48
18.85
20.58
20.08
18.42
20.66
20.60
24.50
20.58
19.04
79
13.36
Payout ratio%
12.58
13.57
11.52
10.32
11.92
12.66
13.57
11.75
12.16
14.20
9.70
12.66
12.37
72
17.06
Shares (diluted)M
11.64
11.26
11.63
12.46
12.22
11.05
11.81
11.18
11.95
12.28
17.16
0.09%
1.04%
36
23.97
Buyback yield%
0.40
0.40
0.63
2.47
0.40
2.18
1.97
1.06
4.00
4.60
8.56
2.18
1.52
56
0.803
D/E ratiox
0.593
0.618
0.602
0.543
0.529
0.525
0.534
0.506
0.482
0.471
0.263
0.506
0.532
20
42.58
Enterprise value₹M
21.36
20.04
20.31
19.12
18.10
19.04
19.86
21.77
20.09
22.48
20.66
4.43%
(0.39%)
53
36.19
LT debt₹M
88.64
86.77
77.63
67.81
73.29
66.69
70.50
75.62
65.82
72.24
83.51
(0.29%)
(3.16%)
91
Revenue
₹94.17M
6.09%
1.00×
Cost of revenue
₹53.09M
6.33%
1.02×
Operating expenses
₹21.16M
5.85%
0.98×
Goodwill & intangibles
16.11%
Spread over hurdle
(11.32%)