122.4
Revenue₹M
56.98
61.12
65.05
70.55
77.66
86.15
92.09
102.2
109.1
116.1
128.0
8.38%
8.18%
75
13.37
Revenue growth%
15.47
16.91
15.79
12.91
13.39
12.61
14.63
12.09
13.39
15.70
14.25
13.39
14.01
66
22.00
Gross margin%
8.74
9.39
9.56
7.39
8.71
8.21
10.06
9.31
11.85
13.43
5.97
10.06
9.35
78
18.71
Operating margin%
8.51
10.62
8.16
6.63
7.82
5.83
4.06
4.77
6.93
4.46
22.33
4.77
6.78
77
24.21
Net margin%
11.43
8.58
6.17
3.73
1.32
2.98
0.40
0.40
0.40
0.40
2.70
0.40
2.15
54
34.83
P/E ratio (avg)x
45.45
43.85
49.28
55.66
61.66
68.06
65.03
75.64
75.25
79.84
10.96
75.25
63.35
54
26.17
EV/EBITx
9.109
8.210
7.777
7.402
8.335
8.205
7.551
7.299
6.981
6.356
37.16
7.299
7.664
13
2.22
FCF yield (avg)%
23.05
20.08
20.31
17.77
16.95
18.63
16.00
15.73
17.65
19.79
13.20
17.65
18.20
83
5.60
FCF margin%
5.63
7.98
10.00
10.35
7.43
4.69
4.59
4.81
7.15
4.46
21.04
4.69
6.39
25
0.935
FCF / Net incomex
1.278
1.400
1.234
1.309
1.306
1.360
1.439
1.478
1.308
1.195
0.637
1.360
1.308
10
12.43
ROIC%
20.50
18.73
16.40
17.87
18.79
19.71
17.08
19.63
22.02
21.90
20.49
19.71
19.21
56
3.99
Return on equity%
27.82
26.14
28.95
29.31
27.23
29.82
30.38
27.70
27.40
24.70
6.30
27.70
27.76
6
24.86
Return on assets%
11.02
13.43
10.84
10.78
8.58
7.54
4.68
2.37
1.60
4.46
4.95
4.46
8.06
44
7.76
EPS₹
7.43
7.55
7.71
8.29
8.36
8.89
9.95
10.01
11.13
12.46
8.35
8.32%
4.45%
—
12.96
EPS growth%
19.18
19.60
17.32
16.14
17.83
20.61
23.59
21.97
20.33
22.65
10.58
21.97
19.96
73
5.36
Bookvalue per sh₹
3.91
4.63
4.90
5.19
5.98
6.03
7.05
8.45
9.21
10.54
3.90
12.00%
10.48%
—
7.29
FCF per share₹
3.29
3.21
3.25
3.06
3.24
3.53
3.20
3.21
3.39
3.59
1.59
2.09%
1.87%
—
6.87
Dividend per sh₹
8.89
9.88
11.71
11.61
12.47
14.09
14.08
16.93
16.82
17.16
7.46
6.60%
7.96%
—
29.90
Div yield (avg)%
24.57
22.66
24.33
22.46
22.93
21.65
21.21
23.61
25.79
23.03
23.68
23.03
22.98
55
6.93
Payout ratio%
17.10
20.04
20.03
19.34
16.65
13.94
12.88
13.54
11.55
12.11
4.11
12.88
15.29
76
7.382
Shares (diluted)M
6.530
6.729
6.673
6.143
5.638
5.507
4.808
5.195
5.482
5.814
7.399
0.62%
(0.97%)
89
28.69
Buyback yield%
22.15
24.42
21.53
18.89
19.71
20.61
18.76
16.09
14.67
14.41
11.24
16.09
19.30
27
0.869
D/E ratiox
1.321
1.422
1.321
1.408
1.476
1.367
1.308
1.402
1.595
1.760
0.416
1.402
1.405
16
11.26
Enterprise value₹M
74.68
75.91
74.56
86.20
90.25
106.3
110.3
108.5
105.7
121.3
109.8
6.10%
6.45%
94
62.08
LT debt₹M
138.1
140.4
135.0
157.4
150.7
142.0
151.8
162.0
182.5
179.4
34.94
3.55%
3.40%
47
Revenue
₹116.1M
8.18%
1.00×
Cost of revenue
₹56.39M
7.94%
0.98×
Operating expenses
₹20.58M
8.80%
1.06×
Spread over hurdle
10.49%