34.60
Revenue₹M
366.0
376.9
379.8
389.0
403.3
402.5
405.0
423.0
435.6
452.7
35.97
2.34%
2.17%
90
23.68
Revenue growth%
32.28
34.32
33.76
33.34
33.78
36.66
36.32
38.98
40.29
39.75
24.12
38.98
35.32
57
8.15
Gross margin%
33.53
34.78
33.42
32.70
33.94
33.05
33.34
35.09
37.42
34.68
3.56
34.68
33.73
48
13.79
Operating margin%
0.40
0.77
1.03
0.40
0.40
0.62
3.46
5.27
6.48
4.60
17.72
4.60
0.90
42
10.00
Net margin%
14.99
17.17
16.57
13.59
15.40
13.82
15.32
12.92
12.58
13.65
14.16
13.65
14.40
23
33.85
P/E ratio (avg)x
49.66
55.89
55.29
58.31
57.50
63.08
60.98
66.58
74.44
72.70
27.04
66.58
59.65
86
12.70
EV/EBITx
55.05
59.19
67.03
66.40
73.91
84.96
81.70
90.71
94.29
108.9
12.60
90.71
77.81
24
17.61
FCF yield (avg)%
12.63
15.16
17.41
14.42
15.34
17.31
18.78
21.30
23.09
21.66
4.13
21.30
17.36
78
16.89
FCF margin%
25.52
26.40
29.01
27.59
30.02
27.06
29.57
28.34
27.81
29.06
10.33
28.34
28.08
79
0.503
FCF / Net incomex
2.656
3.071
3.374
3.408
3.479
3.583
3.868
4.345
4.815
5.676
1.708
4.345
3.531
6
28.86
ROIC%
1.45
0.40
2.69
0.40
1.54
2.75
3.38
4.84
3.26
3.47
22.20
3.38
2.72
63
21.99
Return on equity%
6.63
7.42
9.19
7.73
7.77
9.73
10.70
9.10
8.28
5.63
12.86
9.10
8.03
16
8.69
Return on assets%
24.31
22.07
19.18
17.42
15.72
15.19
14.69
13.50
10.75
13.37
2.34
13.50
15.45
87
2.49
EPS₹
3.33
3.42
3.69
3.58
3.20
2.95
2.77
2.41
2.20
2.22
2.74
(7.07%)
(3.41%)
—
16.56
EPS growth%
9.26
10.65
10.10
10.58
11.77
13.87
16.40
16.45
15.76
16.56
12.85
16.40
12.82
94
10.88
Bookvalue per sh₹
7.05
6.86
7.48
7.99
7.57
7.84
8.86
10.21
11.40
12.19
4.66
10.00%
5.50%
—
9.86
FCF per share₹
3.99
3.91
4.29
4.66
4.71
4.52
4.40
5.10
5.39
5.26
11.73
2.24%
2.99%
—
10.35
Dividend per sh₹
3.10
3.11
2.67
2.81
2.39
2.57
2.45
2.44
2.63
2.78
2.39
3.05%
(0.38%)
—
6.39
Div yield (avg)%
23.32
24.03
24.81
24.75
23.26
24.27
22.63
23.55
22.34
22.67
6.72
22.67
23.44
26
12.58
Payout ratio%
5.22
7.37
6.09
8.68
5.88
4.39
5.01
7.24
10.11
7.45
3.45
7.24
6.67
71
17.49
Shares (diluted)M
16.46
15.93
15.90
16.54
17.39
19.43
20.99
23.98
23.24
23.47
17.46
6.18%
3.01%
60
29.11
Buyback yield%
11.55
13.76
14.84
14.85
12.17
13.60
10.64
9.94
9.75
11.15
28.29
10.64
11.86
6
0.523
D/E ratiox
0.634
0.679
0.640
0.559
0.593
0.612
0.627
0.568
0.578
0.613
1.536
0.612
0.612
81
254.9
Enterprise value₹M
24.94
28.16
32.53
31.05
30.90
32.74
31.63
35.17
35.88
41.22
45.33
5.94%
5.22%
53
56.29
LT debt₹M
24.39
25.63
22.93
23.05
25.95
24.18
25.39
27.97
29.56
30.10
431.6
3.01%
2.56%
90
Revenue
₹452.7M
2.17%
1.00×
Cost of revenue
₹224.5M
2.02%
0.99×
Operating expenses
₹85.68M
2.90%
1.07×
Goodwill & intangibles
17.79%
Return on capital
137.44%
Spread over hurdle
124.39%