12.51
Revenue₹M
80.72
87.18
93.54
101.7
106.4
114.9
122.6
131.1
141.9
148.1
13.46
6.83%
6.91%
30
2.22
Revenue growth%
6.65
4.59
2.69
0.40
2.32
1.92
2.20
2.13
2.34
5.06
3.65
2.20
2.33
18
24.49
Gross margin%
9.90
12.39
13.21
11.38
12.14
14.40
12.99
10.77
13.68
14.98
19.74
13.68
12.69
37
14.19
Operating margin%
28.25
28.53
26.59
27.24
26.06
28.23
29.78
29.25
27.49
25.23
9.22
28.23
27.86
26
13.68
Net margin%
21.53
20.99
22.07
24.78
23.97
24.65
21.68
20.72
23.02
24.37
29.20
23.02
22.55
31
29.17
P/E ratio (avg)x
59.82
65.24
65.49
63.82
71.84
80.45
88.50
90.86
105.0
124.4
9.782
90.86
76.14
30
28.47
EV/EBITx
24.64
26.61
30.29
30.04
30.29
36.14
42.36
44.38
50.61
52.74
37.26
44.38
33.21
69
15.54
FCF yield (avg)%
28.06
29.65
30.50
32.02
32.19
33.29
32.87
30.95
30.87
32.12
15.98
32.12
31.49
12
11.72
FCF margin%
24.16
26.37
23.71
22.90
21.89
20.70
22.70
25.64
26.27
23.99
27.19
23.99
23.85
74
1.326
FCF / Net incomex
0.380
0.366
0.348
0.365
0.389
0.361
0.399
0.362
0.373
0.355
1.645
0.362
0.366
49
19.23
ROIC%
29.17
26.66
26.88
26.69
26.66
25.72
23.24
21.60
20.75
22.90
6.08
22.90
26.19
29
13.00
Return on equity%
24.78
22.20
21.13
21.21
20.52
21.45
22.80
20.00
21.18
19.59
6.33
21.18
21.20
7
26.47
Return on assets%
16.39
15.93
13.73
12.17
13.03
11.28
12.60
13.09
15.04
13.02
19.62
13.02
13.06
22
4.82
EPS₹
4.15
4.57
4.25
4.64
4.26
3.84
4.06
3.96
4.02
4.24
5.12
(0.10%)
0.57%
—
9.47
EPS growth%
0.40
0.40
0.46
1.66
2.78
5.72
3.41
4.22
6.63
5.47
3.27
5.47
3.10
8
4.93
Bookvalue per sh₹
4.65
4.41
4.38
4.34
4.65
4.29
4.02
3.88
3.63
4.17
4.92
(2.16%)
(0.54%)
—
2.98
FCF per share₹
1.13
1.17
1.18
1.23
1.22
1.19
1.05
1.01
0.99
0.90
3.03
(5.95%)
(2.10%)
—
0.92
Dividend per sh₹
3.91
4.02
4.40
5.06
5.49
6.61
6.95
8.09
8.64
10.41
3.09
13.64%
10.92%
—
18.03
Div yield (avg)%
18.04
19.11
16.33
18.18
17.11
17.09
16.60
15.86
18.69
18.68
12.19
17.09
17.58
15
2.83
Payout ratio%
35.10
35.16
33.29
35.24
36.45
39.05
38.89
38.47
36.15
39.14
28.08
38.89
36.30
54
12.74
Shares (diluted)M
23.98
26.38
32.16
35.66
37.30
38.69
43.30
52.61
57.07
57.04
12.71
8.87%
10.74%
16
19.10
Buyback yield%
27.66
25.73
28.25
26.36
25.04
25.42
27.79
26.48
27.77
28.55
21.50
27.77
27.07
62
0.287
D/E ratiox
2.015
2.422
2.395
2.356
2.521
2.715
2.882
3.280
3.915
4.536
0.559
3.280
2.618
47
59.89
Enterprise value₹M
112.6
101.0
88.97
82.03
77.53
83.60
83.08
76.54
79.11
83.93
69.77
1.60%
(2.04%)
24
71.33
LT debt₹M
87.24
90.47
96.71
90.43
83.41
81.66
84.69
81.06
88.16
90.70
98.79
1.69%
(0.84%)
17
Revenue
₹148.1M
6.91%
1.00×
Cost of revenue
₹88.60M
6.75%
0.98×
Operating expenses
₹18.53M
7.52%
1.06×
Spread over hurdle
74.17%