75.44
Revenue₹M
105.3
110.7
114.0
119.8
126.3
130.6
135.8
138.6
144.7
153.3
82.53
3.95%
4.40%
34
7.86
Revenue growth%
13.44
12.03
12.88
13.39
13.46
11.35
13.82
13.66
14.49
13.90
13.32
13.82
13.45
52
20.65
Gross margin%
15.84
18.22
17.84
17.22
16.42
13.47
13.67
14.87
14.49
13.24
8.94
13.67
15.36
18
8.12
Operating margin%
23.41
20.75
20.65
19.62
18.26
20.51
22.63
19.93
18.31
17.58
6.70
19.93
20.22
86
11.11
Net margin%
7.86
7.87
6.58
6.11
6.88
5.56
7.41
9.75
8.79
11.17
26.44
8.79
7.64
46
15.41
P/E ratio (avg)x
9.652
9.456
10.36
11.32
13.01
13.00
12.90
12.36
12.93
13.03
25.59
12.93
12.63
67
28.75
EV/EBITx
32.87
32.46
36.31
36.54
34.33
33.88
37.19
39.03
39.33
35.03
29.84
37.19
35.67
19
28.02
FCF yield (avg)%
5.24
7.28
6.50
6.50
3.85
2.34
0.55
2.72
3.86
6.40
11.06
2.72
4.55
60
19.58
FCF margin%
27.23
28.42
30.94
33.35
36.23
38.00
39.86
39.06
38.30
37.87
14.54
38.30
37.05
66
1.424
FCF / Net incomex
0.993
1.072
1.189
1.121
1.051
1.102
1.212
1.302
1.290
1.281
1.511
1.281
1.155
7
28.21
ROIC%
8.80
9.10
11.54
13.43
12.35
14.38
13.28
14.20
11.38
12.93
22.23
13.28
12.64
71
11.41
Return on equity%
19.25
18.82
16.35
16.80
17.31
15.84
17.68
15.31
16.90
17.88
16.59
16.90
17.11
55
21.07
Return on assets%
15.75
16.38
14.80
13.30
13.94
13.77
11.04
10.95
10.60
12.70
17.52
11.04
13.53
93
4.42
EPS₹
4.20
4.93
5.46
5.45
5.83
6.54
7.17
7.13
6.85
7.51
4.94
5.17%
5.83%
—
26.55
EPS growth%
20.54
18.56
19.20
19.47
21.97
24.50
25.24
23.35
23.36
20.58
19.72
23.36
21.27
12
3.32
Bookvalue per sh₹
11.29
11.58
12.13
14.45
15.73
16.99
18.55
20.62
21.20
23.85
4.63
8.68%
8.91%
—
4.71
FCF per share₹
2.53
2.58
2.39
2.43
2.63
2.47
2.58
2.66
2.94
3.09
1.33
3.27%
1.10%
—
2.96
Dividend per sh₹
8.72
9.42
9.79
10.66
12.42
12.92
12.70
14.66
16.78
17.35
3.81
6.91%
7.03%
—
14.07
Div yield (avg)%
9.59
11.70
9.80
7.31
5.18
5.44
5.33
5.26
7.94
8.35
2.56
5.44
7.63
56
21.44
Payout ratio%
11.58
10.86
8.84
7.33
6.78
8.05
6.55
4.24
3.48
3.63
26.08
4.24
7.06
7
5.940
Shares (diluted)M
6.248
6.240
5.861
6.315
6.209
5.759
6.585
6.996
7.847
7.206
5.836
3.02%
0.62%
29
4.93
Buyback yield%
10.11
11.42
12.23
13.52
10.95
9.10
6.39
6.71
5.85
3.90
25.22
6.39
9.60
75
0.230
D/E ratiox
1.855
1.964
2.106
1.992
2.174
2.237
2.144
2.260
2.299
2.236
0.166
2.237
2.159
79
117.4
Enterprise value₹M
109.8
105.1
112.5
131.1
133.1
130.9
145.0
137.5
151.7
157.0
52.85
3.37%
3.69%
70
24.83
LT debt₹M
97.45
104.7
114.3
133.0
148.4
148.9
174.8
190.9
211.5
234.4
70.66
9.58%
10.11%
71
Revenue
₹153.3M
4.40%
1.00×
Cost of revenue
₹82.39M
4.28%
0.99×
Operating expenses
₹32.74M
4.71%
1.03×
Goodwill & intangibles
17.12%
Spread over hurdle
(0.25%)