14.61
Revenue₹M
38.30
39.45
40.79
42.27
43.34
44.03
44.31
44.55
44.38
45.91
15.72
1.16%
1.88%
22
7.25
Revenue growth%
1.49
0.40
1.72
2.54
3.50
3.59
5.42
2.63
3.53
0.91
19.80
3.53
2.58
43
28.09
Gross margin%
15.35
13.37
11.38
12.56
14.19
16.61
18.75
20.54
21.22
23.46
16.50
20.54
15.98
87
25.40
Operating margin%
29.09
28.91
26.76
27.52
28.52
26.30
28.19
28.29
30.51
32.91
2.82
28.29
28.40
65
17.00
Net margin%
2.27
1.22
4.03
6.60
3.97
3.72
3.58
4.78
4.56
2.20
13.85
3.72
3.84
9
34.30
P/E ratio (avg)x
22.12
20.97
19.74
18.74
20.18
21.16
24.12
27.17
25.27
28.75
24.20
25.27
21.64
68
36.36
EV/EBITx
16.55
18.01
19.55
21.78
22.92
27.19
27.24
29.51
29.05
32.11
10.18
29.05
25.06
57
19.68
FCF yield (avg)%
30.98
30.32
29.23
30.09
27.94
25.45
27.02
29.04
28.31
27.74
7.65
27.74
28.67
67
22.85
FCF margin%
30.30
33.06
35.37
35.01
34.42
35.61
34.40
31.61
30.62
31.86
23.12
31.86
33.73
12
0.119
FCF / Net incomex
1.086
1.125
1.052
0.918
0.835
0.776
0.812
0.714
0.689
0.712
1.332
0.714
0.824
14
21.95
ROIC%
16.69
15.45
16.28
14.88
13.14
10.15
8.23
7.61
6.12
4.48
12.46
7.61
11.65
70
6.33
Return on equity%
18.02
16.03
16.82
14.52
15.52
13.36
14.14
11.26
10.41
12.97
18.29
12.97
14.33
79
26.29
Return on assets%
15.95
14.81
15.04
15.68
14.77
14.44
16.93
16.10
14.51
11.97
14.79
14.51
14.93
68
3.44
EPS₹
1.05
1.11
1.03
1.04
1.14
1.22
1.33
1.19
1.11
1.18
3.68
0.83%
1.78%
—
6.41
EPS growth%
14.29
11.89
9.32
7.90
6.45
8.06
10.88
10.55
11.28
8.37
7.36
10.55
9.93
12
2.71
Bookvalue per sh₹
2.72
2.61
2.85
2.76
2.68
2.36
2.14
1.88
1.77
1.73
2.59
(8.36%)
(3.70%)
—
2.46
FCF per share₹
1.50
1.69
1.64
1.49
1.42
1.47
1.44
1.46
1.37
1.47
3.59
0.66%
(1.00%)
—
3.30
Dividend per sh₹
3.72
4.26
4.44
5.11
5.94
5.70
5.65
6.07
5.84
6.32
2.69
1.23%
6.99%
—
26.26
Div yield (avg)%
23.49
25.29
26.06
25.53
23.08
25.84
27.84
26.60
24.40
23.63
24.04
25.84
25.41
20
11.53
Payout ratio%
28.40
28.40
30.23
31.98
31.33
32.77
34.26
36.88
36.84
38.86
3.62
36.84
32.38
55
6.130
Shares (diluted)M
9.410
9.071
10.68
11.14
10.78
12.39
13.26
14.64
15.28
16.30
6.130
8.62%
5.57%
8
25.69
Buyback yield%
25.19
23.55
21.31
21.42
23.97
22.35
23.29
24.03
26.33
26.14
8.20
24.03
23.76
41
1.396
D/E ratiox
0.575
0.553
0.534
0.561
0.602
0.605
0.616
0.563
0.611
0.656
1.545
0.611
0.589
91
22.76
Enterprise value₹M
16.36
15.14
14.43
13.19
11.54
11.73
12.18
11.04
11.14
11.38
11.44
(0.29%)
(2.89%)
51
10.25
LT debt₹M
60.09
58.90
65.97
73.91
76.14
79.28
75.09
78.06
76.47
73.86
20.97
(0.61%)
2.84%
7
Revenue
₹45.91M
1.88%
1.00×
Cost of revenue
₹25.30M
2.07%
1.02×
Operating expenses
₹5.496M
1.79%
0.99×
Goodwill & intangibles
18.25%
Return on capital
111.10%
Spread over hurdle
100.80%