48.05
Revenue₹M
29.69
30.76
32.43
33.97
35.22
36.33
37.42
39.92
42.40
44.64
52.46
4.85%
4.52%
82
6.40
Revenue growth%
7.19
7.00
6.15
7.00
9.05
6.75
4.93
5.24
7.72
9.41
19.12
6.75
7.00
7
9.22
Gross margin%
25.95
25.28
24.06
25.38
24.85
22.54
21.54
20.59
18.31
17.84
17.20
20.59
23.30
94
5.35
Operating margin%
5.73
6.51
9.20
11.03
10.14
11.09
13.11
15.99
18.38
18.27
27.72
15.99
11.06
42
4.18
Net margin%
9.52
8.10
9.02
6.90
8.51
10.82
10.33
9.15
11.73
9.76
29.79
10.33
9.34
44
9.296
P/E ratio (avg)x
44.55
53.65
60.02
65.83
79.09
93.25
104.1
119.4
143.9
160.3
6.650
119.4
86.17
50
25.77
EV/EBITx
17.58
17.42
16.32
17.75
19.49
20.79
22.03
23.42
23.28
26.58
14.16
23.28
20.14
73
27.32
FCF yield (avg)%
26.11
23.25
20.83
20.11
19.07
21.84
20.38
17.51
19.44
21.23
23.26
20.38
20.60
87
28.86
FCF margin%
21.72
23.06
21.17
20.86
20.58
23.51
25.66
27.20
25.46
23.03
26.59
25.46
23.04
91
1.742
FCF / Net incomex
1.845
1.883
2.103
2.349
2.298
2.477
2.657
2.994
3.279
3.265
0.612
2.994
2.413
30
11.26
ROIC%
22.99
22.77
22.68
21.07
21.18
18.56
20.85
22.28
24.08
22.71
15.95
22.28
22.48
6
22.20
Return on equity%
18.22
17.78
15.08
14.79
13.71
14.24
16.84
16.34
13.68
16.29
19.45
16.29
15.69
52
26.23
Return on assets%
18.53
19.13
20.98
20.99
19.18
17.58
18.19
17.58
20.46
18.35
13.72
18.19
18.83
31
0.60
EPS₹
2.24
2.33
2.23
2.15
2.02
1.81
1.62
1.66
1.70
1.75
0.67
(2.83%)
(3.33%)
—
22.94
EPS growth%
33.86
34.51
33.15
35.31
33.03
35.28
33.75
35.93
37.33
38.80
7.39
35.93
34.90
22
1.94
Bookvalue per sh₹
2.83
2.95
3.07
3.54
3.42
3.72
4.33
4.13
4.53
4.35
3.62
4.95%
5.32%
—
3.16
FCF per share₹
1.98
1.80
1.76
1.78
1.54
1.59
1.50
1.49
1.57
1.35
2.69
(2.57%)
(3.83%)
—
1.63
Dividend per sh₹
0.67
0.64
0.73
0.77
0.86
0.87
0.95
1.07
1.08
1.17
2.45
6.49%
6.38%
—
28.94
Div yield (avg)%
12.92
10.57
10.00
8.52
9.81
9.28
6.38
5.81
5.24
8.15
12.71
6.38
8.90
38
10.43
Payout ratio%
6.37
8.14
10.31
9.14
7.34
9.97
7.86
6.65
4.72
1.84
26.69
6.65
7.60
45
5.728
Shares (diluted)M
6.490
7.391
8.111
7.623
8.677
8.550
9.588
9.098
8.377
7.846
5.943
(1.99%)
2.52%
82
3.85
Buyback yield%
18.15
20.18
17.21
14.41
13.00
10.74
11.17
13.31
12.64
9.76
25.11
11.17
13.16
86
1.454
D/E ratiox
1.172
1.209
1.315
1.545
1.778
1.828
2.056
2.221
2.476
2.483
1.391
2.221
1.803
54
14.78
Enterprise value₹M
10.73
9.591
9.579
10.30
8.943
7.825
6.984
7.238
6.950
6.318
17.70
(6.71%)
(5.08%)
15
40.66
LT debt₹M
46.46
47.80
50.80
45.80
50.79
51.57
50.49
44.76
42.61
39.67
24.86
(4.82%)
(1.67%)
94
Revenue
₹44.64M
4.52%
1.00×
Cost of revenue
₹26.03M
4.46%
0.99×
Operating expenses
₹6.981M
4.29%
0.98×
Spread over hurdle
83.73%