76.10
Revenue₹M
76.97
77.90
81.28
82.73
85.08
86.34
88.61
91.57
94.78
96.67
82.78
2.59%
2.90%
92
20.99
Revenue growth%
2.46
0.86
1.30
3.86
1.44
3.00
3.56
6.04
6.04
8.06
16.69
6.04
3.28
48
3.16
Gross margin%
22.86
24.26
22.09
24.14
21.19
22.79
23.37
22.86
24.66
26.30
21.61
23.37
23.12
35
16.88
Operating margin%
22.93
20.77
20.44
19.82
17.93
19.19
16.89
17.05
18.66
15.89
20.09
17.05
18.93
29
3.85
Net margin%
8.47
9.99
12.53
12.10
10.59
7.65
10.38
11.46
11.85
13.59
17.56
11.46
11.03
81
16.85
P/E ratio (avg)x
31.12
32.12
35.11
38.93
38.84
37.72
36.51
37.82
34.83
33.65
19.89
36.51
35.81
28
25.27
EV/EBITx
8.254
8.042
7.118
6.220
6.117
6.621
6.645
6.991
7.055
6.361
9.732
6.645
6.818
78
20.19
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
1.92
4.36
1.82
4.35
6.51
17.30
4.35
1.11
63
17.60
FCF margin%
16.40
16.73
18.94
19.04
20.89
21.93
21.62
19.35
17.13
15.79
3.43
19.35
18.99
78
1.504
FCF / Net incomex
0.503
0.510
0.557
0.564
0.612
0.625
0.641
0.726
0.774
0.809
0.449
0.726
0.619
93
21.06
ROIC%
10.43
11.34
8.98
6.68
8.40
7.76
8.77
11.27
14.13
11.84
28.74
11.27
9.70
81
17.56
Return on equity%
25.82
27.76
29.47
29.59
27.78
26.86
27.44
25.75
28.40
28.46
2.75
27.44
27.77
25
29.98
Return on assets%
13.15
11.94
9.97
11.71
11.59
12.31
11.34
11.70
13.99
12.19
19.85
12.19
11.82
5
2.52
EPS₹
11.29
11.19
11.65
11.82
11.57
11.05
10.99
10.84
11.61
12.02
2.58
0.75%
0.36%
—
26.52
EPS growth%
18.45
18.08
19.63
19.89
20.76
22.44
20.74
19.45
18.87
17.87
2.28
19.45
19.54
80
11.84
Bookvalue per sh₹
9.73
9.87
11.33
11.72
13.56
15.58
17.37
19.04
21.49
21.87
10.28
10.04%
9.68%
—
10.26
FCF per share₹
5.09
4.52
4.50
4.29
4.49
4.72
4.54
4.18
4.54
4.22
4.98
(1.22%)
(1.13%)
—
4.63
Dividend per sh₹
4.26
4.00
3.81
3.85
3.28
3.10
2.82
2.84
2.59
2.25
12.72
(7.28%)
(6.19%)
—
22.76
Div yield (avg)%
30.04
31.47
31.44
32.02
29.66
31.46
31.85
31.23
28.77
29.44
14.26
31.23
31.33
77
29.37
Payout ratio%
10.57
13.53
14.07
14.25
13.03
13.53
14.31
13.34
14.62
17.55
24.64
14.31
13.80
21
4.827
Shares (diluted)M
5.878
6.188
6.985
6.675
6.660
7.678
8.555
8.842
8.340
7.965
4.771
3.64%
4.51%
82
3.18
Buyback yield%
24.44
23.06
23.67
25.48
23.47
25.69
22.80
21.79
19.95
21.10
13.58
21.79
23.27
82
0.481
D/E ratiox
0.422
0.423
0.477
0.434
0.406
0.374
0.342
0.360
0.352
0.382
0.135
0.360
0.394
6
60.17
Enterprise value₹M
54.56
65.19
65.08
65.30
71.11
71.32
83.33
93.85
105.5
105.4
40.09
8.19%
7.03%
9
55.95
LT debt₹M
71.70
68.61
68.50
77.98
84.27
77.87
84.83
84.53
94.35
97.82
24.15
3.03%
3.97%
49
Revenue
₹96.67M
2.90%
1.00×
Cost of revenue
₹60.55M
3.15%
1.02×
Operating expenses
₹18.84M
2.11%
0.93×
Goodwill & intangibles
16.13%
Spread over hurdle
(4.92%)