22.01
Revenue₹M
59.72
62.77
67.24
69.90
74.83
80.60
84.94
90.11
95.43
101.4
22.78
6.26%
6.03%
23
7.56
Revenue growth%
23.21
23.81
20.90
23.79
21.90
22.41
25.06
23.57
25.66
23.46
26.22
23.57
23.51
69
9.82
Gross margin%
18.66
18.18
16.46
16.58
16.90
18.83
15.96
18.79
17.44
16.64
3.00
17.44
17.17
35
13.18
Operating margin%
20.58
20.72
18.27
15.31
14.17
17.02
14.68
16.78
16.03
14.06
24.65
16.03
16.40
83
4.48
Net margin%
29.14
28.73
28.74
29.24
26.41
27.09
28.59
25.60
25.56
24.21
3.71
25.60
27.84
84
36.86
P/E ratio (avg)x
26.53
30.53
30.43
35.75
39.37
39.23
45.55
46.69
51.10
56.23
24.29
46.69
39.30
38
11.51
EV/EBITx
25.78
26.56
26.70
29.66
31.87
32.52
36.39
40.60
39.13
40.90
20.04
39.13
32.20
12
26.01
FCF yield (avg)%
18.29
18.42
21.30
19.11
16.38
17.17
15.01
14.56
16.39
15.16
10.65
15.16
16.78
30
14.65
FCF margin%
27.82
27.61
27.71
28.60
26.99
26.68
28.28
30.60
31.38
29.16
24.55
29.16
28.05
20
0.512
FCF / Net incomex
0.301
0.335
0.376
0.377
0.394
0.451
0.483
0.558
0.636
0.626
0.323
0.558
0.422
13
6.07
ROIC%
9.19
8.55
8.94
8.42
10.95
9.37
7.37
7.65
10.58
12.08
14.94
9.37
9.07
79
4.71
Return on equity%
0.40
0.40
0.40
0.40
0.40
2.43
0.71
3.01
2.74
1.28
10.02
2.43
0.55
58
6.24
Return on assets%
14.72
12.39
11.72
11.15
11.88
13.23
12.01
9.97
8.18
9.26
23.37
9.97
11.80
36
2.97
EPS₹
0.71
0.67
0.66
0.63
0.67
0.62
0.59
0.56
0.60
0.61
3.13
(1.75%)
(2.25%)
—
29.75
EPS growth%
21.66
22.27
21.01
23.55
25.20
22.34
24.41
25.38
26.73
26.58
17.46
25.38
23.98
85
2.84
Bookvalue per sh₹
3.50
3.40
3.35
3.41
3.60
3.42
3.64
3.81
3.67
3.66
2.07
0.35%
0.45%
—
1.00
FCF per share₹
1.00
1.00
0.96
1.08
1.06
1.23
1.19
1.26
1.37
1.41
2.31
5.78%
2.94%
—
2.35
Dividend per sh₹
5.75
6.87
7.56
7.83
8.13
9.73
11.63
13.43
15.55
15.12
2.61
13.21%
11.97%
—
10.03
Div yield (avg)%
17.45
18.40
17.16
19.03
18.19
19.32
20.04
22.40
23.17
25.55
4.02
22.40
19.18
51
15.04
Payout ratio%
17.88
20.43
22.17
22.25
24.04
25.73
27.09
28.23
26.86
24.76
27.28
26.86
24.40
40
10.42
Shares (diluted)M
12.10
12.39
11.22
10.67
11.25
10.23
10.82
10.69
10.68
10.40
10.67
(1.57%)
(0.80%)
17
16.42
Buyback yield%
1.28
2.19
0.40
0.40
3.02
2.15
4.13
3.83
3.85
2.14
9.98
3.83
2.17
63
0.278
D/E ratiox
2.223
2.327
2.604
2.880
2.814
3.392
3.313
3.877
4.301
4.410
1.365
3.877
3.096
10
17.26
Enterprise value₹M
42.12
40.52
39.71
36.74
33.60
30.43
30.86
28.50
31.25
27.55
76.64
(3.89%)
(3.37%)
70
52.85
LT debt₹M
19.66
22.23
25.71
29.57
34.75
33.77
31.83
30.59
35.57
34.79
65.37
0.02%
5.69%
36
Revenue
₹101.4M
6.03%
1.00×
Cost of revenue
₹59.25M
5.67%
0.97×
Operating expenses
₹15.14M
7.12%
1.11×
Spread over hurdle
(6.10%)