53.92
Revenue₹M
150.6
152.1
153.1
156.6
163.9
169.0
169.0
170.5
173.9
180.9
59.82
1.99%
2.05%
94
13.35
Revenue growth%
6.71
8.03
8.51
6.32
6.71
4.54
6.58
4.43
6.20
3.85
6.64
4.54
6.45
57
29.74
Gross margin%
19.92
19.72
22.40
21.84
20.03
21.63
21.69
23.31
23.53
21.52
10.53
21.69
21.66
32
2.22
Operating margin%
21.83
21.22
18.93
18.32
18.73
21.48
18.87
19.63
17.99
20.84
17.10
19.63
19.28
24
27.81
Net margin%
5.65
3.59
1.69
1.68
1.91
0.40
2.21
3.32
5.45
8.00
8.17
3.32
2.76
81
32.73
P/E ratio (avg)x
50.87
52.88
56.76
59.26
69.00
66.24
65.96
62.65
68.07
68.04
15.04
66.24
64.31
32
37.05
EV/EBITx
16.93
16.70
18.31
16.83
17.36
19.72
20.31
20.90
23.58
25.69
12.39
20.90
19.01
70
26.92
FCF yield (avg)%
29.53
28.11
27.84
25.25
23.81
21.53
22.91
24.54
25.84
24.02
14.44
24.02
24.89
60
17.08
FCF margin%
25.21
24.23
26.71
24.26
26.68
27.62
28.18
30.40
33.11
34.68
28.84
30.40
27.17
21
0.703
FCF / Net incomex
0.406
0.374
0.408
0.409
0.372
0.351
0.372
0.365
0.351
0.314
1.399
0.351
0.372
43
25.22
ROIC%
17.12
16.08
15.64
15.48
14.79
16.34
14.48
16.75
14.20
11.60
22.91
14.48
15.56
54
13.66
Return on equity%
13.08
14.25
12.32
13.36
14.48
16.27
13.28
11.77
10.99
10.48
29.26
11.77
13.18
58
29.86
Return on assets%
8.27
10.96
13.01
15.07
13.97
13.19
14.96
17.09
19.26
18.23
29.40
17.09
14.47
70
1.35
EPS₹
2.00
1.81
1.67
1.69
1.69
1.54
1.51
1.53
1.58
1.73
1.44
0.42%
(1.18%)
—
29.62
EPS growth%
20.45
22.06
22.99
23.63
22.38
20.84
19.20
17.78
14.83
17.65
11.38
17.78
20.65
92
3.77
Bookvalue per sh₹
2.65
2.70
2.50
2.37
2.67
2.60
2.54
2.48
2.38
2.24
2.07
(3.44%)
(0.63%)
—
1.59
FCF per share₹
8.75
10.24
11.50
11.45
13.48
13.54
13.80
16.00
18.22
17.82
3.92
5.75%
8.79%
—
2.49
Dividend per sh₹
3.82
3.87
3.72
3.97
4.43
4.25
4.14
4.63
4.48
5.01
3.82
2.48%
3.08%
—
28.97
Div yield (avg)%
18.37
19.90
20.88
21.35
21.63
21.11
21.58
23.53
24.30
24.42
27.18
23.53
21.46
79
25.07
Payout ratio%
2.06
1.37
0.78
0.40
0.40
2.86
2.76
0.79
0.40
2.45
5.50
2.45
1.08
44
15.65
Shares (diluted)M
18.28
20.38
22.83
23.90
24.38
24.55
24.00
27.13
31.13
36.35
16.35
8.31%
6.86%
26
28.40
Buyback yield%
24.70
24.96
23.73
25.48
24.45
24.62
27.03
26.33
26.17
24.32
3.54
26.17
24.83
86
1.537
D/E ratiox
0.762
0.853
0.995
0.959
0.986
1.043
1.184
1.391
1.355
1.322
0.567
1.322
1.019
59
104.7
Enterprise value₹M
19.51
21.12
22.05
24.39
27.25
26.93
31.14
29.81
34.60
38.41
194.2
7.11%
7.82%
58
74.13
LT debt₹M
41.92
42.18
40.61
37.98
41.42
46.85
50.02
56.36
61.58
67.30
67.05
10.19%
5.19%
51
Revenue
₹180.9M
2.05%
1.00×
Cost of revenue
₹125.5M
1.96%
0.99×
Operating expenses
₹32.91M
1.54%
0.95×
Goodwill & intangibles
15.65%
Spread over hurdle
(10.76%)