77.49
Revenue₹M
59.98
66.45
71.65
78.52
85.93
94.98
103.5
111.1
118.8
126.4
85.98
8.02%
8.81%
47
14.97
Revenue growth%
8.26
8.90
10.21
9.83
12.48
12.88
15.07
17.73
19.12
21.85
21.01
17.73
12.68
39
8.93
Gross margin%
20.18
17.75
17.03
14.69
12.33
9.73
10.32
11.49
12.68
11.88
5.26
11.49
12.51
53
20.63
Operating margin%
26.17
28.79
26.41
27.42
30.20
28.21
27.23
26.02
28.33
25.51
27.99
27.23
27.33
15
14.60
Net margin%
17.57
14.83
12.05
13.56
11.49
12.43
13.08
15.00
15.03
13.32
16.10
13.32
13.44
28
19.90
P/E ratio (avg)x
5.776
6.247
5.564
5.637
4.988
4.694
4.175
4.264
4.682
4.658
28.58
4.658
4.841
73
33.18
EV/EBITx
71.71
72.09
81.08
93.44
102.3
112.8
117.2
121.7
135.3
158.5
12.16
121.7
107.5
24
8.50
FCF yield (avg)%
7.74
5.11
7.88
6.45
3.50
1.69
3.36
5.48
2.70
1.68
19.19
2.70
4.31
36
11.51
FCF margin%
1.49
0.40
0.40
2.44
2.95
3.33
5.33
4.50
5.51
4.35
24.65
4.50
3.14
77
0.314
FCF / Net incomex
1.331
1.514
1.614
1.807
2.086
2.365
2.345
2.839
3.428
3.418
1.248
2.839
2.215
57
2.84
ROIC%
10.36
8.73
8.29
8.17
9.96
11.06
12.19
14.64
15.02
13.55
20.98
13.55
10.71
23
5.43
Return on equity%
17.52
20.25
18.21
19.25
17.31
20.04
18.90
21.22
20.52
17.68
12.50
20.04
19.07
41
28.67
Return on assets%
24.85
23.07
24.03
23.96
22.59
20.15
17.35
19.11
21.06
18.42
29.19
19.11
21.83
77
0.57
EPS₹
1.20
1.15
1.21
1.13
1.28
1.22
1.31
1.32
1.41
1.56
0.58
4.01%
3.49%
—
5.20
EPS growth%
18.97
16.84
14.53
15.82
14.68
12.70
11.69
12.12
9.36
7.85
23.67
11.69
13.62
71
0.36
Bookvalue per sh₹
1.54
1.74
1.81
2.05
2.26
2.32
2.67
2.85
3.29
3.49
0.42
9.12%
10.10%
—
0.69
FCF per share₹
0.72
0.69
0.59
0.53
0.54
0.52
0.45
0.43
0.42
0.38
1.40
(7.06%)
(6.40%)
—
1.28
Dividend per sh₹
1.05
1.00
1.12
1.20
1.31
1.26
1.17
1.25
1.38
1.31
0.63
0.05%
2.26%
—
13.40
Div yield (avg)%
11.40
11.56
9.56
11.20
9.59
8.38
8.45
7.36
4.82
4.17
9.88
7.36
9.01
83
25.17
Payout ratio%
2.05
4.03
6.63
6.64
9.42
6.65
9.07
8.19
10.93
11.82
10.04
9.07
7.42
60
23.63
Shares (diluted)M
33.17
30.31
34.80
31.79
31.42
31.84
31.05
34.14
35.51
36.27
24.29
2.91%
1.52%
18
9.87
Buyback yield%
29.42
31.32
31.41
30.66
28.03
27.26
26.66
28.20
27.11
25.12
14.56
27.11
28.12
71
1.552
D/E ratiox
1.077
1.003
1.079
1.158
1.314
1.293
1.448
1.400
1.528
1.683
1.282
1.448
1.303
9
82.54
Enterprise value₹M
60.15
57.30
56.88
64.10
64.99
60.57
64.45
63.02
60.28
59.41
50.85
(1.78%)
(1.04%)
9
70.58
LT debt₹M
113.9
124.7
142.7
152.1
158.6
156.2
163.8
181.5
183.1
194.9
59.48
4.20%
5.60%
87
Revenue
₹126.4M
8.81%
1.00×
Cost of revenue
₹88.47M
8.81%
1.00×
Operating expenses
₹14.02M
8.33%
0.96×
Property and equipment
19.87%
Spread over hurdle
13.92%