88.94
Revenue₹M
55.39
57.47
61.74
65.32
69.99
73.10
75.79
80.15
83.58
90.71
93.50
5.32%
5.85%
92
15.08
Revenue growth%
15.65
17.30
15.08
16.67
15.98
17.37
18.02
16.00
15.14
14.60
26.28
16.00
15.99
64
5.29
Gross margin%
7.46
7.49
8.32
6.61
5.73
4.21
7.13
5.60
5.91
5.48
24.52
5.60
6.26
61
17.97
Operating margin%
17.05
16.96
14.73
13.62
11.28
8.37
10.13
11.26
14.00
15.24
5.14
11.26
13.81
62
27.81
Net margin%
4.43
7.19
4.31
3.20
3.74
6.59
7.26
6.70
8.90
6.98
5.75
6.98
6.64
8
32.18
P/E ratio (avg)x
35.08
38.85
37.08
39.02
41.04
44.09
47.06
48.42
47.73
46.06
14.77
47.06
42.57
37
26.04
EV/EBITx
36.54
38.10
41.08
40.57
35.88
34.82
32.43
30.92
27.25
26.44
23.09
30.92
35.35
70
29.86
FCF yield (avg)%
16.39
14.19
12.45
10.09
8.97
10.18
7.19
8.98
7.11
8.94
13.26
8.94
9.54
66
22.48
FCF margin%
0.40
2.80
1.99
0.40
0.40
0.40
2.89
2.65
2.12
0.40
24.00
2.12
1.20
54
0.869
FCF / Net incomex
1.212
1.277
1.379
1.259
1.187
1.174
1.230
1.286
1.344
1.385
0.973
1.286
1.268
77
5.32
ROIC%
17.83
15.17
13.02
15.71
18.10
16.05
15.15
12.56
9.76
8.46
25.09
12.56
15.16
82
18.39
Return on equity%
16.90
17.17
16.09
14.67
11.83
14.21
11.25
12.89
10.34
12.88
27.98
12.88
13.55
18
29.64
Return on assets%
16.98
14.64
11.82
9.76
10.30
7.58
5.35
3.07
0.40
2.23
20.10
3.07
8.67
82
10.06
EPS₹
5.04
4.67
5.18
5.49
5.36
4.92
4.91
5.02
5.14
5.71
10.50
1.29%
1.49%
—
6.65
EPS growth%
23.07
21.16
21.80
22.43
24.25
23.87
26.54
28.58
30.47
31.71
20.53
28.58
24.06
88
4.60
Bookvalue per sh₹
8.62
9.31
10.04
9.12
8.27
7.70
7.28
7.70
6.92
6.25
3.89
(5.46%)
(3.73%)
—
11.56
FCF per share₹
5.85
5.07
5.48
5.68
5.94
5.60
5.21
4.81
4.56
4.44
5.34
(5.62%)
(3.88%)
—
2.07
Dividend per sh₹
8.54
9.05
9.01
9.96
10.19
10.82
10.69
12.58
14.35
14.35
7.65
7.10%
5.92%
—
19.74
Div yield (avg)%
6.39
5.90
5.93
8.75
9.15
9.63
9.94
11.55
9.11
8.18
24.52
9.63
8.93
33
12.12
Payout ratio%
11.79
11.57
13.51
12.54
11.03
11.08
13.95
13.71
13.37
10.69
25.10
13.37
12.16
24
2.958
Shares (diluted)M
3.508
3.959
4.035
4.175
4.304
4.380
4.124
4.141
4.632
4.274
2.949
(0.14%)
2.56%
87
15.32
Buyback yield%
25.28
27.22
26.87
28.69
27.45
27.18
29.92
29.57
30.08
31.64
5.91
29.92
28.07
33
1.352
D/E ratiox
0.200
0.176
0.175
0.172
0.165
0.167
0.174
0.188
0.196
0.196
1.561
0.188
0.175
62
13.75
Enterprise value₹M
14.66
12.63
10.88
10.47
9.981
10.06
8.782
9.498
8.688
9.169
4.326
(1.68%)
(5.58%)
83
76.43
LT debt₹M
137.1
147.4
169.7
165.8
168.1
174.8
184.7
205.7
231.2
247.9
93.27
8.08%
6.78%
34
Revenue
₹90.71M
5.85%
1.00×
Cost of revenue
₹62.90M
5.75%
0.99×
Operating expenses
₹18.44M
5.43%
0.96×
Spread over hurdle
16.40%