26.66
Revenue₹M
63.78
65.81
68.46
72.61
77.26
82.20
86.83
92.26
96.95
99.78
28.30
5.25%
5.34%
10
22.96
Revenue growth%
28.20
30.86
32.89
35.41
34.26
32.33
34.80
37.48
37.96
40.53
28.86
37.48
34.53
27
27.61
Gross margin%
4.86
7.82
8.05
5.54
7.16
8.06
10.96
9.60
8.15
6.49
29.40
8.15
7.93
79
25.03
Operating margin%
14.94
14.52
13.00
13.90
15.17
13.40
12.54
10.81
12.30
12.51
17.51
12.51
13.20
42
26.38
Net margin%
5.50
5.43
7.86
9.35
10.35
9.53
11.94
10.50
8.48
6.72
15.86
9.53
8.92
79
22.90
P/E ratio (avg)x
34.55
36.98
38.64
42.32
48.55
51.88
51.62
54.55
64.74
75.53
13.58
54.55
50.09
45
28.70
EV/EBITx
13.49
15.93
15.97
18.41
17.92
17.67
19.78
21.41
21.98
25.84
31.18
21.41
18.16
28
8.05
FCF yield (avg)%
0.40
0.40
2.84
1.69
2.90
1.51
3.71
5.69
4.96
2.69
2.04
3.71
2.76
83
14.99
FCF margin%
19.83
21.91
21.63
18.90
20.61
19.80
20.57
20.13
17.53
19.46
4.08
19.80
19.98
17
1.114
FCF / Net incomex
0.071
0.070
0.069
0.059
0.059
0.062
0.064
0.059
0.052
0.050
1.347
0.059
0.061
84
9.31
ROIC%
3.73
2.45
2.63
3.53
1.42
1.84
2.39
4.94
5.45
7.69
15.53
4.94
3.08
46
10.06
Return on equity%
14.09
16.10
13.17
14.76
15.05
17.88
15.88
14.65
11.87
12.48
21.76
14.65
14.70
67
7.04
Return on assets%
30.88
29.83
29.48
28.21
27.71
25.12
22.35
22.40
22.79
24.56
16.94
22.79
26.41
72
0.88
EPS₹
2.94
2.86
2.65
2.54
2.54
2.85
3.05
2.89
2.90
2.76
0.96
1.74%
(0.69%)
—
16.28
EPS growth%
23.48
26.42
25.71
28.21
28.83
25.91
28.82
29.88
32.10
34.96
15.75
29.88
28.52
92
1.98
Bookvalue per sh₹
3.57
3.88
3.61
4.05
3.81
4.31
4.51
4.39
4.72
4.94
3.51
5.35%
2.79%
—
3.55
FCF per share₹
2.80
2.73
2.69
2.83
2.88
2.48
2.41
2.11
1.97
1.97
1.12
(7.29%)
(3.19%)
—
2.88
Dividend per sh₹
0.80
0.87
0.95
0.85
0.80
0.88
0.87
0.93
0.96
0.96
1.28
3.54%
2.27%
—
13.14
Div yield (avg)%
14.18
12.74
10.21
11.15
10.00
10.60
8.06
6.18
4.42
5.45
14.41
6.18
10.10
14
26.64
Payout ratio%
4.95
5.64
7.07
9.20
9.96
12.12
12.98
14.54
12.13
12.40
15.57
12.40
11.04
25
21.73
Shares (diluted)M
21.59
20.81
23.07
24.28
22.37
24.93
24.44
27.23
27.75
30.66
22.05
6.51%
4.12%
67
28.05
Buyback yield%
2.42
0.82
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
23.91
0.40
0.40
73
1.149
D/E ratiox
1.054
0.938
0.918
0.832
0.755
0.696
0.670
0.629
0.635
0.619
0.459
0.635
0.725
13
58.45
Enterprise value₹M
30.30
27.34
23.46
20.42
20.99
19.69
19.77
18.47
16.26
15.74
55.46
(5.59%)
(7.58%)
26
42.97
LT debt₹M
76.65
85.42
90.16
88.38
83.76
89.59
93.64
104.6
115.7
115.2
72.82
6.59%
4.99%
83
Revenue
₹99.78M
5.34%
1.00×
Cost of revenue
₹68.17M
5.57%
1.02×
Operating expenses
₹14.08M
4.47%
0.92×
Spread over hurdle
(2.70%)