23.22
Revenue₹M
136.6
144.3
156.4
170.5
184.5
194.5
209.7
221.6
233.7
251.6
25.70
6.40%
6.81%
11
14.62
Revenue growth%
10.12
8.61
10.94
13.62
11.21
13.86
11.90
8.97
6.50
6.28
22.32
8.97
10.53
52
16.17
Gross margin%
28.15
28.30
28.07
28.05
25.80
26.18
24.33
21.92
19.20
17.49
2.90
21.92
25.99
39
15.19
Operating margin%
5.16
5.70
6.58
5.84
5.97
3.20
2.79
2.31
3.25
2.42
8.70
2.79
4.21
12
7.98
Net margin%
24.08
24.56
26.56
29.16
28.67
29.01
31.63
29.23
29.36
27.12
20.76
29.23
28.84
26
36.36
P/E ratio (avg)x
39.12
46.22
47.85
52.36
50.96
58.42
58.18
61.32
70.35
69.68
29.10
61.32
55.27
58
19.58
EV/EBITx
39.79
45.88
46.68
43.50
44.21
41.31
41.85
40.56
39.15
45.47
17.63
41.31
42.67
26
29.69
FCF yield (avg)%
14.13
13.32
11.76
9.81
10.51
7.93
9.43
8.17
10.21
12.21
17.23
9.43
10.36
36
12.79
FCF margin%
12.01
14.29
14.49
14.63
13.26
13.27
11.48
9.37
7.94
4.97
11.67
9.37
12.63
85
1.122
FCF / Net incomex
0.433
0.457
0.472
0.484
0.501
0.439
0.448
0.455
0.409
0.418
1.740
0.439
0.451
50
2.30
ROIC%
9.07
10.61
9.23
8.70
9.17
6.91
5.65
7.01
7.52
7.43
19.89
7.01
8.11
26
29.34
Return on equity%
29.86
28.14
30.37
30.00
31.19
31.03
31.86
33.39
31.58
28.91
25.33
31.58
30.70
82
2.44
Return on assets%
14.50
13.79
11.55
8.82
9.31
9.12
11.75
14.46
13.23
11.60
5.06
11.75
11.68
83
13.00
EPS₹
37.21
40.37
43.21
46.38
48.62
54.55
49.58
50.54
56.34
61.55
13.64
4.83%
5.95%
—
20.15
EPS growth%
20.90
22.00
23.54
23.82
21.61
22.65
23.26
21.93
19.11
18.97
19.54
21.93
21.97
55
49.15
Bookvalue per sh₹
28.89
32.00
32.99
30.20
31.24
33.46
30.02
28.62
26.83
26.21
47.38
(3.45%)
(0.15%)
—
38.40
FCF per share₹
66.89
74.02
87.77
104.89
120.85
120.30
131.46
128.98
155.25
187.78
23.09
9.21%
12.38%
—
14.22
Dividend per sh₹
30.55
31.77
32.29
36.34
33.86
31.25
28.64
30.10
28.91
28.38
38.56
(3.47%)
(1.65%)
—
27.41
Div yield (avg)%
13.21
11.75
12.46
10.61
13.02
15.58
17.35
17.00
14.77
13.86
29.30
15.58
13.54
6
3.83
Payout ratio%
0.99
0.40
0.40
2.26
0.40
1.04
0.40
0.40
2.27
2.34
28.90
1.04
0.69
32
5.875
Shares (diluted)M
8.161
9.563
11.24
12.11
13.26
15.52
16.90
17.53
18.66
20.22
5.798
8.81%
11.19%
92
16.22
Buyback yield%
12.80
10.96
9.85
8.84
7.59
10.05
11.26
13.47
11.48
10.34
13.31
11.26
10.65
58
0.536
D/E ratiox
0.435
0.440
0.435
0.463
0.429
0.494
0.477
0.465
0.496
0.574
0.176
0.494
0.464
86
320.2
Enterprise value₹M
299.3
334.9
358.0
355.3
365.5
358.5
340.2
356.3
357.4
370.3
50.78
0.26%
2.17%
12
269.2
LT debt₹M
187.9
191.9
189.1
177.9
182.1
163.3
138.9
122.6
105.5
111.3
244.3
(9.38%)
(6.34%)
67
Revenue
₹251.6M
6.81%
1.00×
Cost of revenue
₹141.8M
6.50%
0.97×
Operating expenses
₹42.28M
7.31%
1.05×
Spread over hurdle
(5.54%)