92.90
Revenue₹M
81.92
89.43
97.36
104.7
114.6
122.2
131.0
142.0
156.6
172.2
103.5
8.49%
8.44%
37
29.24
Revenue growth%
3.17
6.13
7.66
7.51
6.33
7.46
6.35
5.15
6.68
4.68
8.47
6.35
6.34
22
20.29
Gross margin%
30.88
28.77
30.08
28.35
29.70
30.37
32.40
32.97
33.86
33.35
27.44
32.97
30.62
50
10.69
Operating margin%
28.75
31.71
33.49
35.22
36.71
39.09
36.22
35.99
36.39
39.15
2.47
36.39
36.11
77
2.17
Net margin%
10.94
12.25
12.28
10.87
10.72
10.34
13.32
15.93
16.38
14.80
29.26
14.80
12.27
36
36.06
P/E ratio (avg)x
50.36
52.74
54.53
53.63
58.29
58.45
66.89
65.44
72.89
79.44
9.957
66.89
58.37
33
24.32
EV/EBITx
26.96
29.46
28.68
28.07
27.52
27.07
29.99
28.99
25.93
27.19
9.252
27.19
27.80
65
16.90
FCF yield (avg)%
23.66
25.83
25.91
23.76
25.60
25.29
24.92
22.47
21.28
24.03
3.23
24.03
24.48
65
22.31
FCF margin%
12.31
9.62
7.82
8.77
8.14
8.96
9.83
10.58
8.75
7.39
23.45
8.96
8.86
34
1.148
FCF / Net incomex
0.550
0.586
0.606
0.559
0.538
0.515
0.557
0.594
0.564
0.579
1.655
0.564
0.561
16
19.87
ROIC%
2.90
2.18
3.06
1.53
0.40
0.66
0.40
2.75
5.39
3.37
9.38
2.75
2.47
11
25.16
Return on equity%
14.98
14.65
16.02
16.21
18.88
16.97
19.83
20.70
22.83
21.87
4.53
20.70
17.92
71
5.95
Return on assets%
9.56
9.85
7.80
6.09
7.42
8.23
6.43
7.91
7.85
5.92
6.91
7.85
7.83
20
6.01
EPS₹
9.22
9.68
8.82
8.50
8.18
8.61
8.58
8.14
8.72
9.24
6.43
2.46%
0.13%
—
26.32
EPS growth%
34.82
35.66
34.83
31.93
31.23
33.95
33.47
35.97
37.93
38.83
3.61
35.97
34.83
58
11.23
Bookvalue per sh₹
11.46
11.90
11.93
10.87
10.62
10.44
11.57
12.52
14.30
15.51
11.00
7.88%
4.21%
—
1.96
FCF per share₹
4.75
4.43
4.34
4.23
4.63
4.24
4.02
3.98
3.82
4.10
3.18
(2.42%)
(2.08%)
—
13.59
Dividend per sh₹
4.64
4.46
4.20
3.95
4.05
4.53
4.82
4.78
4.80
5.34
9.56
5.68%
1.04%
—
19.20
Div yield (avg)%
22.20
19.28
19.04
21.63
22.81
23.93
25.21
24.55
25.78
24.25
3.26
24.55
23.37
92
10.27
Payout ratio%
12.98
14.58
12.24
12.67
11.18
10.67
9.54
11.74
14.10
16.83
19.72
11.74
12.45
68
5.616
Shares (diluted)M
8.652
9.318
9.355
9.860
10.59
11.13
13.35
13.77
16.42
16.62
5.676
9.42%
7.70%
68
17.19
Buyback yield%
21.58
22.84
23.43
23.59
23.44
23.77
23.83
24.90
27.70
24.87
25.18
24.87
23.68
77
0.699
D/E ratiox
1.114
1.253
1.435
1.637
1.786
1.731
1.850
2.031
1.967
2.239
0.274
1.967
1.759
77
109.5
Enterprise value₹M
289.7
296.3
343.5
395.5
418.5
455.7
501.0
550.1
616.4
728.3
113.6
11.72%
10.20%
79
67.93
LT debt₹M
270.6
312.5
321.0
374.5
410.9
487.6
577.9
652.2
682.2
712.2
187.5
11.63%
11.17%
11
Revenue
₹172.2M
8.44%
1.00×
Cost of revenue
₹100.9M
8.43%
1.00×
Operating expenses
₹26.89M
8.08%
0.97×
Goodwill & intangibles
17.12%
Spread over hurdle
(5.06%)