55.68
Revenue₹M
27.65
29.25
31.61
33.35
36.48
40.24
42.79
46.86
49.60
54.65
59.59
8.42%
7.75%
63
12.86
Revenue growth%
12.53
10.86
9.91
7.53
5.71
2.88
4.55
5.63
5.68
3.33
21.16
4.55
5.70
31
8.69
Gross margin%
10.31
7.38
8.80
8.64
11.34
8.84
6.31
7.46
9.09
7.66
13.34
7.66
8.72
27
14.32
Operating margin%
17.42
15.17
16.80
19.25
18.11
21.02
23.77
22.86
19.95
20.33
28.55
21.02
19.60
93
4.65
Net margin%
20.47
23.23
22.49
23.38
20.70
23.02
22.91
22.83
22.48
20.99
26.02
22.83
22.66
16
9.880
P/E ratio (avg)x
17.68
19.60
18.02
19.31
18.20
17.64
17.09
17.89
18.21
20.35
25.29
17.89
18.11
31
25.55
EV/EBITx
10.25
10.71
10.35
11.15
12.63
12.28
13.20
14.76
15.04
17.20
23.56
14.76
12.46
64
21.47
FCF yield (avg)%
13.35
16.32
16.28
18.22
19.09
20.97
20.08
19.86
19.43
22.39
17.76
20.08
19.26
60
4.25
FCF margin%
26.52
24.34
23.32
23.22
25.10
27.23
24.57
24.95
24.45
25.21
25.84
24.95
24.76
88
0.259
FCF / Net incomex
2.360
2.405
2.856
3.150
3.445
3.606
3.958
4.145
4.225
4.677
0.250
4.145
3.526
55
29.92
ROIC%
5.54
5.07
2.64
2.81
1.55
3.94
2.05
0.83
2.86
5.19
21.28
2.86
2.83
62
8.88
Return on equity%
18.12
16.45
14.78
14.40
11.53
13.46
12.24
12.69
15.29
16.27
16.46
13.46
14.59
84
14.78
Return on assets%
10.01
12.67
12.24
14.53
15.40
16.09
15.10
15.09
15.43
17.97
15.30
15.43
15.10
38
7.03
EPS₹
6.92
7.59
7.71
7.69
6.88
7.04
7.73
8.35
9.36
8.95
7.18
5.41%
3.47%
—
23.77
EPS growth%
9.78
8.88
7.68
5.98
6.89
8.80
9.74
7.02
9.68
11.32
19.12
9.68
8.84
7
7.16
Bookvalue per sh₹
1.49
1.51
1.73
1.97
1.95
2.23
2.58
2.52
2.40
2.49
4.43
5.02%
6.24%
—
1.93
FCF per share₹
2.97
3.15
3.32
3.35
3.72
3.68
3.57
3.51
3.66
3.51
1.39
(1.18%)
1.75%
—
2.96
Dividend per sh₹
5.44
4.93
4.42
4.36
4.47
4.42
3.98
4.01
3.95
3.68
1.36
(3.82%)
(4.31%)
—
20.55
Div yield (avg)%
30.61
30.90
33.51
32.54
31.65
34.50
36.57
37.85
37.36
39.45
25.78
37.36
34.00
93
19.99
Payout ratio%
22.86
20.35
18.10
15.54
14.05
16.74
16.86
16.59
14.51
11.90
10.38
16.59
16.66
32
3.721
Shares (diluted)M
4.292
4.281
4.007
3.887
4.227
4.171
3.700
3.668
3.993
3.849
3.766
(1.85%)
(0.23%)
72
21.54
Buyback yield%
19.55
21.04
18.38
19.91
22.82
24.08
26.95
24.32
25.14
25.18
12.47
25.14
23.45
55
1.788
D/E ratiox
0.428
0.375
0.362
0.390
0.354
0.362
0.317
0.301
0.327
0.342
0.783
0.327
0.358
79
36.52
Enterprise value₹M
25.31
23.15
23.97
25.20
26.13
23.40
23.73
25.91
23.48
22.84
36.51
(2.65%)
(1.08%)
85
45.54
LT debt₹M
58.51
59.86
58.58
66.99
72.69
70.14
73.87
81.31
79.79
88.13
59.05
3.93%
4.26%
16
Revenue
₹54.65M
7.75%
1.00×
Cost of revenue
₹28.49M
7.76%
1.00×
Operating expenses
₹12.02M
7.61%
0.99×
Spread over hurdle
19.64%