70.96
Revenue₹M
58.78
62.71
69.15
73.52
78.26
84.94
92.88
99.28
110.0
118.3
78.47
8.61%
8.31%
59
28.61
Revenue growth%
0.40
0.40
0.40
0.40
2.44
1.37
0.40
0.40
0.40
1.12
18.92
0.40
0.40
80
15.97
Gross margin%
14.12
13.47
15.02
16.65
18.93
17.33
17.60
15.84
15.16
13.08
23.76
15.84
15.50
15
6.99
Operating margin%
17.98
19.75
18.18
17.10
14.11
15.53
12.90
14.02
13.96
16.84
5.80
14.02
16.18
30
2.45
Net margin%
16.18
18.74
18.19
20.11
19.50
17.46
17.67
16.88
18.53
17.73
23.30
17.67
17.96
32
34.41
P/E ratio (avg)x
18.05
20.75
22.07
21.94
22.54
25.77
26.58
30.38
31.23
32.46
26.74
30.38
24.16
79
10.24
EV/EBITx
40.99
48.27
50.15
50.63
58.58
62.80
59.02
62.34
62.64
71.84
20.26
62.64
58.80
63
7.29
FCF yield (avg)%
12.53
9.53
6.75
8.98
11.01
13.73
15.88
17.20
15.45
14.78
26.90
15.45
13.13
43
21.71
FCF margin%
20.30
20.57
18.41
20.38
19.10
20.26
21.34
19.68
17.76
20.65
9.69
20.26
20.28
86
0.408
FCF / Net incomex
1.066
1.097
1.236
1.195
1.099
1.204
1.294
1.350
1.266
1.412
1.745
1.294
1.220
75
25.94
ROIC%
16.55
17.84
18.62
18.01
20.27
19.47
21.77
23.75
20.88
20.17
6.48
20.88
19.82
21
29.09
Return on equity%
30.88
30.80
30.49
33.48
34.78
33.52
35.98
37.77
39.36
36.72
27.05
36.72
34.15
51
21.50
Return on assets%
7.71
7.01
9.24
9.92
12.82
11.59
13.29
11.72
13.17
14.28
15.96
13.17
11.65
30
6.54
EPS₹
10.30
10.77
10.33
10.61
11.34
10.83
10.69
11.00
12.25
13.58
6.97
3.67%
2.98%
—
17.94
EPS growth%
19.85
18.71
18.62
20.72
20.14
17.58
15.50
15.69
17.28
18.22
15.91
17.28
18.42
61
3.21
Bookvalue per sh₹
6.16
6.56
7.17
7.15
7.23
7.25
8.62
8.89
10.71
11.88
9.75
10.45%
7.78%
—
2.79
FCF per share₹
6.05
5.98
6.03
5.58
5.24
5.16
5.05
5.29
5.03
5.13
6.73
(0.42%)
(2.30%)
—
4.70
Dividend per sh₹
2.43
2.39
2.19
2.17
1.97
1.79
1.70
1.62
1.45
1.27
9.48
(8.46%)
(5.45%)
—
16.52
Div yield (avg)%
14.51
15.34
15.81
16.44
15.86
13.62
13.65
13.71
13.72
12.47
18.21
13.65
14.11
10
14.49
Payout ratio%
9.91
10.73
10.47
12.57
14.21
13.72
13.73
14.44
16.48
16.79
13.28
14.44
13.73
66
15.89
Shares (diluted)M
18.26
19.19
18.16
19.64
19.14
20.66
21.97
22.68
19.98
20.82
15.67
1.70%
0.06%
29
10.88
Buyback yield%
8.00
6.20
6.53
3.65
4.13
6.97
6.61
5.50
7.73
5.94
20.74
6.61
6.37
78
0.547
D/E ratiox
1.108
1.179
1.105
1.078
1.132
1.148
1.108
0.978
0.895
0.944
0.116
0.978
1.106
48
62.23
Enterprise value₹M
119.2
125.0
119.5
131.8
154.5
165.0
159.7
171.0
197.7
214.4
98.88
6.77%
6.33%
48
109.7
LT debt₹M
127.3
136.9
154.2
153.2
162.6
188.4
203.1
225.2
259.1
266.8
58.85
10.41%
7.32%
28
Revenue
₹118.3M
8.31%
1.00×
Cost of revenue
₹70.07M
8.26%
1.00×
Operating expenses
₹22.71M
8.27%
1.00×
Goodwill & intangibles
18.68%
Spread over hurdle
25.96%