22.51
Revenue₹M
40.31
40.78
40.68
40.78
42.34
43.39
45.14
46.13
47.34
47.33
23.97
2.25%
1.74%
15
21.03
Revenue growth%
19.32
17.61
20.20
19.80
21.89
22.58
25.27
26.94
25.66
25.38
3.96
25.38
22.23
83
4.44
Gross margin%
14.80
17.44
16.78
19.06
19.08
21.82
20.62
21.18
19.43
21.68
27.46
21.18
19.26
30
30.00
Operating margin%
26.88
26.82
27.89
30.86
29.07
26.29
25.17
24.65
26.00
26.31
26.04
26.00
26.56
47
25.54
Net margin%
15.05
12.52
12.30
12.04
9.67
11.44
10.63
9.66
7.40
7.30
13.55
9.66
11.04
66
15.33
P/E ratio (avg)x
29.70
35.77
43.01
45.99
46.10
47.89
56.13
67.20
67.06
69.86
6.712
67.06
47.00
73
36.34
EV/EBITx
8.154
7.012
6.702
6.115
6.098
5.516
5.332
5.671
4.989
5.370
33.56
5.370
5.884
10
26.46
FCF yield (avg)%
23.00
21.73
22.75
25.71
25.91
24.11
26.51
25.31
23.32
23.78
14.16
24.11
23.95
11
18.71
FCF margin%
16.36
19.07
16.67
19.26
22.02
20.67
19.80
21.33
18.71
20.96
15.82
20.67
19.53
32
1.344
FCF / Net incomex
0.376
0.391
0.399
0.440
0.479
0.535
0.525
0.483
0.510
0.565
1.359
0.525
0.481
24
5.44
ROIC%
9.34
9.94
8.27
6.46
8.75
8.14
8.52
10.59
11.50
10.26
17.88
10.26
9.04
51
12.29
Return on equity%
12.64
14.37
13.07
15.62
15.88
13.71
11.13
13.23
13.75
16.21
13.89
13.71
13.73
76
27.87
Return on assets%
7.57
8.44
9.65
9.77
11.59
13.79
16.16
13.61
13.34
15.77
14.52
13.79
12.46
39
0.96
EPS₹
3.11
2.94
2.90
2.91
2.60
2.78
2.67
2.38
2.34
2.01
0.98
(5.08%)
(4.43%)
—
19.99
EPS growth%
30.95
30.25
32.01
33.16
31.12
28.70
30.56
32.88
34.00
33.29
28.75
32.88
31.57
82
3.89
Bookvalue per sh₹
7.69
8.14
8.21
8.65
9.09
10.50
10.34
10.57
10.30
12.14
5.57
5.96%
4.39%
—
3.83
FCF per share₹
2.78
2.50
2.60
2.70
2.77
2.45
2.15
2.16
2.25
2.20
1.56
(4.48%)
(3.21%)
—
1.96
Dividend per sh₹
2.96
3.11
3.06
2.73
2.52
2.46
2.67
2.56
2.51
2.55
4.54
0.25%
(2.75%)
—
11.45
Div yield (avg)%
29.89
27.06
26.55
24.23
23.37
20.86
19.87
16.97
16.67
16.34
28.36
16.97
22.11
86
4.05
Payout ratio%
9.10
8.74
7.29
10.05
7.24
7.83
8.94
9.61
10.04
10.01
29.97
9.61
9.02
49
2.891
Shares (diluted)M
4.853
4.749
5.503
6.460
6.973
6.796
6.782
7.555
8.263
7.996
2.854
2.78%
5.96%
48
25.25
Buyback yield%
3.61
5.77
3.15
2.65
1.01
3.17
0.70
1.47
1.58
0.40
25.26
1.47
2.11
75
1.216
D/E ratiox
0.352
0.367
0.360
0.423
0.426
0.490
0.489
0.546
0.565
0.628
0.304
0.546
0.457
82
9.255
Enterprise value₹M
41.44
41.82
43.51
45.79
47.41
41.45
36.71
38.24
34.17
31.52
44.14
(7.84%)
(2.08%)
48
28.41
LT debt₹M
60.89
67.26
75.37
82.87
86.87
79.00
79.95
79.41
83.49
84.30
8.698
(0.60%)
4.01%
42
Revenue
₹47.33M
1.74%
1.00×
Cost of revenue
₹19.76M
1.44%
0.97×
Operating expenses
₹11.68M
2.26%
1.05×
Goodwill & intangibles
15.64%
Spread over hurdle
11.92%