25.28
Revenue₹M
88.70
93.88
96.20
102.6
105.7
111.5
114.8
122.1
126.5
131.4
25.96
4.44%
4.55%
52
12.23
Revenue growth%
10.93
13.24
15.88
18.16
16.25
17.07
15.46
17.31
17.31
14.99
24.82
17.07
16.07
78
7.16
Gross margin%
20.28
21.80
22.82
24.64
26.82
27.80
27.74
29.32
27.73
25.84
3.51
27.74
26.33
47
2.02
Operating margin%
28.83
29.91
32.25
29.70
32.09
30.95
31.12
32.75
34.06
35.46
16.34
32.75
31.60
29
5.76
Net margin%
19.20
19.34
21.12
20.06
18.94
21.16
20.67
19.74
17.78
17.39
27.83
19.74
19.54
68
24.02
P/E ratio (avg)x
14.24
14.53
15.92
15.74
15.15
16.78
16.79
18.33
18.11
19.94
16.43
18.11
16.35
47
35.00
EV/EBITx
13.77
14.00
14.99
16.35
17.32
17.60
17.15
17.54
16.75
16.67
15.75
17.15
16.71
56
26.59
FCF yield (avg)%
25.31
27.25
28.00
30.33
29.24
28.89
26.19
27.35
27.04
24.82
19.46
27.04
27.30
14
14.58
FCF margin%
17.35
15.06
13.65
10.69
7.74
10.33
11.11
13.55
12.09
10.62
23.91
11.11
11.60
74
1.008
FCF / Net incomex
1.375
1.276
1.204
1.264
1.271
1.198
1.385
1.305
1.439
1.412
1.758
1.385
1.290
71
3.04
ROIC%
12.72
15.68
15.57
17.00
17.18
16.61
18.50
17.16
15.95
15.22
24.69
16.61
16.28
78
14.77
Return on equity%
27.36
26.13
26.39
26.19
25.98
26.39
28.09
28.02
28.46
28.32
23.53
28.09
26.88
92
2.75
Return on assets%
25.17
24.36
23.42
23.59
25.76
24.32
24.19
25.37
28.10
26.69
2.30
25.37
24.77
62
0.95
EPS₹
0.88
0.97
1.03
1.16
1.23
1.27
1.31
1.39
1.51
1.66
1.05
6.20%
7.90%
—
28.80
EPS growth%
19.18
19.19
21.95
21.93
23.14
21.69
22.04
21.41
23.45
23.37
17.81
22.04
21.94
79
1.00
Bookvalue per sh₹
1.31
1.40
1.42
1.36
1.32
1.50
1.54
1.76
2.04
2.12
0.69
9.90%
6.27%
—
0.22
FCF per share₹
0.64
0.67
0.78
0.79
0.78
0.89
1.01
1.09
1.12
1.27
0.31
10.32%
7.23%
—
0.80
Dividend per sh₹
0.19
0.21
0.22
0.21
0.21
0.23
0.26
0.29
0.30
0.34
1.14
10.14%
5.58%
—
29.94
Div yield (avg)%
8.26
8.38
9.05
10.24
9.19
7.33
6.28
6.20
5.99
3.16
27.37
6.20
7.80
62
10.93
Payout ratio%
1.47
1.18
0.40
0.40
0.40
0.40
0.40
1.02
2.26
2.18
15.85
1.02
0.71
20
91.36
Shares (diluted)M
99.80
111.5
102.0
106.7
107.1
109.5
113.2
111.3
125.4
117.5
92.80
1.88%
1.83%
94
5.18
Buyback yield%
23.87
26.16
27.13
27.68
25.58
27.74
26.18
28.62
29.80
31.94
3.22
28.62
27.40
52
1.471
D/E ratiox
0.259
0.278
0.269
0.299
0.337
0.329
0.392
0.469
0.515
0.505
0.845
0.469
0.333
45
33.47
Enterprise value₹M
65.67
60.33
54.14
53.40
57.37
54.72
51.06
49.13
44.13
47.07
42.32
(3.88%)
(3.72%)
19
7.423
LT debt₹M
54.68
50.84
52.77
54.88
58.52
56.59
57.83
63.35
60.25
52.29
109.8
(2.23%)
(0.97%)
9
Revenue
₹131.4M
4.55%
1.00×
Cost of revenue
₹91.95M
4.55%
1.00×
Operating expenses
₹25.82M
4.60%
1.00×
Spread over hurdle
(8.39%)