40.74
Revenue₹M
75.42
76.70
78.26
78.77
79.22
81.16
82.47
81.84
81.27
84.24
43.36
1.24%
1.09%
11
29.69
Revenue growth%
26.64
28.99
31.83
28.89
30.36
27.55
28.09
31.03
33.14
33.30
6.39
31.03
29.68
63
10.15
Gross margin%
18.96
20.80
22.26
24.24
25.46
25.86
23.76
26.54
28.52
26.97
8.20
26.54
24.85
70
22.15
Operating margin%
20.34
18.06
16.97
15.92
15.72
15.29
16.78
19.42
17.14
15.07
7.78
16.78
16.88
8
21.22
Net margin%
21.31
19.16
20.79
22.47
24.77
25.49
28.40
30.40
30.80
29.22
29.12
29.22
25.13
62
35.44
P/E ratio (avg)x
23.20
24.17
23.23
21.50
23.79
21.54
20.50
18.82
19.88
17.73
13.10
19.88
21.52
5
12.00
EV/EBITx
20.86
17.75
18.38
17.43
16.78
15.31
16.27
16.65
17.20
14.64
25.08
16.27
16.99
37
21.84
FCF yield (avg)%
11.48
11.56
13.09
14.17
12.78
10.51
9.54
12.43
12.20
13.12
12.80
12.20
12.31
53
16.48
FCF margin%
8.60
11.04
9.84
12.14
12.39
12.48
13.86
14.74
16.74
15.56
7.84
14.74
12.44
9
0.478
FCF / Net incomex
1.448
1.653
1.737
1.944
1.905
1.902
2.000
1.834
1.733
1.794
0.625
1.834
1.814
15
13.57
ROIC%
20.90
23.00
24.21
25.66
26.28
24.37
27.09
24.45
24.61
26.53
12.58
24.61
24.53
30
16.78
Return on equity%
8.61
5.71
4.76
3.09
3.84
4.54
3.25
5.12
5.74
3.90
9.39
4.54
4.65
30
10.26
Return on assets%
10.05
10.09
11.84
10.60
7.61
7.42
7.61
5.56
3.66
5.02
21.47
5.56
7.61
70
5.64
EPS₹
2.11
2.13
2.32
2.59
2.55
2.52
2.59
2.44
2.70
2.50
6.18
(0.43%)
2.21%
—
5.89
EPS growth%
16.48
14.15
15.70
16.14
13.87
15.10
15.44
13.33
10.52
12.87
27.65
13.33
14.63
57
2.76
Bookvalue per sh₹
6.18
6.16
6.28
7.43
7.24
8.24
9.10
10.43
10.99
12.48
2.94
11.49%
7.65%
—
7.91
FCF per share₹
3.17
3.10
3.42
3.94
3.67
3.80
4.15
4.85
4.67
4.45
5.37
3.93%
3.18%
—
2.64
Dividend per sh₹
4.39
4.01
3.74
3.91
4.06
4.42
4.27
4.56
4.99
4.42
3.63
1.70%
(0.40%)
—
28.55
Div yield (avg)%
21.56
22.83
19.91
19.83
20.32
19.94
21.49
23.83
21.37
23.82
17.39
21.49
21.43
16
5.67
Payout ratio%
14.98
15.87
13.66
12.60
11.98
12.28
15.26
15.73
17.31
17.46
14.84
15.73
15.12
67
4.545
Shares (diluted)M
6.099
6.421
6.955
7.537
8.437
8.675
9.729
9.038
9.088
9.541
4.593
2.49%
4.31%
61
22.47
Buyback yield%
21.09
19.17
20.24
21.38
22.39
20.60
22.25
23.14
20.72
19.60
3.64
20.72
20.90
60
0.364
D/E ratiox
0.399
0.464
0.460
0.444
0.495
0.474
0.452
0.452
0.481
0.487
0.826
0.474
0.462
10
54.02
Enterprise value₹M
99.97
118.5
122.6
141.9
168.4
174.6
190.4
209.5
234.4
253.8
61.35
8.55%
9.99%
19
19.53
LT debt₹M
34.06
32.79
31.16
33.41
36.69
36.99
41.32
43.54
46.81
46.88
18.33
5.02%
4.07%
59
Revenue
₹84.24M
1.09%
1.00×
Cost of revenue
₹39.15M
0.92%
0.98×
Operating expenses
₹19.49M
0.71%
0.96×
Goodwill & intangibles
14.94%
Return on capital
106.09%
Spread over hurdle
94.98%