23.34
Revenue₹M
62.76
68.75
75.68
83.10
87.95
93.90
103.3
112.8
120.7
129.8
24.20
8.10%
8.17%
7
17.38
Revenue growth%
10.00
7.69
6.78
7.71
6.38
4.75
6.43
6.45
6.54
4.43
5.03
6.43
6.50
91
10.78
Gross margin%
28.75
31.55
30.88
29.98
30.76
29.52
28.44
25.62
25.59
26.24
12.48
26.24
29.14
66
27.28
Operating margin%
13.77
16.61
19.13
19.54
17.15
18.45
19.01
19.10
17.97
15.50
2.20
18.45
18.21
15
20.98
Net margin%
16.68
16.76
18.30
19.40
16.46
18.67
19.99
17.27
17.12
14.38
27.65
17.27
17.19
12
7.118
P/E ratio (avg)x
26.41
25.24
25.37
26.26
26.50
27.12
26.11
24.19
23.40
25.65
11.78
25.65
25.88
6
37.62
EV/EBITx
41.89
44.61
47.25
45.43
51.93
53.84
57.63
64.32
67.59
71.19
31.70
64.32
52.88
27
15.79
FCF yield (avg)%
13.96
14.05
14.10
11.44
12.45
9.85
10.10
8.84
11.11
10.17
18.30
10.10
11.28
13
8.20
FCF margin%
24.16
23.39
21.14
19.12
20.46
18.33
18.60
19.89
20.22
21.98
29.21
19.89
20.34
37
1.043
FCF / Net incomex
2.258
2.359
2.419
2.359
2.314
2.208
2.197
2.048
2.015
1.977
1.423
2.048
2.233
27
21.69
ROIC%
26.51
26.07
27.28
29.82
28.19
30.29
31.20
29.89
28.93
27.08
17.76
29.89
28.56
17
8.37
Return on equity%
24.04
24.90
23.72
26.03
28.21
25.42
26.51
25.67
27.53
30.21
29.11
26.51
25.85
75
23.46
Return on assets%
5.85
3.85
1.92
3.33
3.34
1.63
2.02
3.11
3.99
2.74
23.15
2.74
3.22
76
11.47
EPS₹
3.94
3.69
3.60
3.78
4.38
4.36
5.03
5.66
5.44
5.53
12.02
4.77%
3.25%
—
15.90
EPS growth%
29.29
27.20
29.20
31.19
29.66
29.25
29.60
28.24
25.51
23.50
27.49
28.24
29.22
14
3.01
Bookvalue per sh₹
11.75
10.36
9.80
8.45
8.26
7.14
6.71
7.03
6.26
5.47
11.90
(7.92%)
(7.77%)
—
2.66
FCF per share₹
6.16
6.48
6.68
7.24
7.43
7.82
6.83
6.24
6.51
5.56
5.89
(5.62%)
(1.76%)
—
7.28
Dividend per sh₹
5.33
5.17
5.58
5.50
6.00
5.85
6.94
8.16
8.30
9.63
4.61
9.92%
7.97%
—
26.41
Div yield (avg)%
11.79
11.68
13.56
15.56
13.97
12.64
10.51
10.41
8.25
7.78
20.83
10.41
11.74
26
7.10
Payout ratio%
20.26
18.35
17.77
16.93
14.28
14.57
13.82
11.18
14.06
16.73
14.91
14.06
15.65
29
6.209
Shares (diluted)M
13.20
14.31
16.34
15.87
16.06
19.26
20.68
20.81
23.36
23.39
6.262
7.82%
7.87%
91
20.02
Buyback yield%
27.75
25.09
26.09
23.77
21.76
21.39
20.46
20.41
21.36
20.38
20.04
20.46
21.57
21
0.512
D/E ratiox
0.538
0.520
0.578
0.553
0.586
0.571
0.524
0.503
0.457
0.473
0.203
0.503
0.531
72
24.97
Enterprise value₹M
12.76
14.34
16.21
16.39
16.59
20.13
23.04
25.98
30.71
33.71
36.30
15.24%
11.98%
8
112.9
LT debt₹M
28.58
27.57
26.13
26.49
26.86
25.81
25.93
27.18
29.42
25.79
6.390
(0.81%)
(0.14%)
87
Revenue
₹129.8M
8.17%
1.00×
Cost of revenue
₹66.76M
8.05%
0.99×
Operating expenses
₹17.37M
7.85%
0.97×
Spread over hurdle
78.94%