16.03
Revenue₹M
19.57
20.53
21.82
23.03
24.77
26.29
27.14
28.52
30.13
31.67
17.75
5.04%
5.75%
55
4.02
Revenue growth%
2.36
1.45
2.52
5.16
3.81
1.53
4.23
3.59
3.45
1.66
6.25
3.45
2.99
77
28.33
Gross margin%
3.72
0.92
2.93
1.79
0.40
0.40
1.60
0.40
0.40
1.34
13.36
0.40
1.13
75
22.12
Operating margin%
16.90
18.98
18.72
20.18
22.54
23.82
24.44
26.34
27.42
28.58
20.86
26.34
23.18
11
4.71
Net margin%
16.88
17.44
19.82
22.20
19.75
22.30
21.08
19.44
20.37
19.39
14.18
20.37
19.78
73
27.54
P/E ratio (avg)x
47.50
54.75
56.26
64.94
74.89
78.86
91.94
100.3
109.1
119.7
19.40
100.3
76.87
56
32.81
EV/EBITx
29.26
27.60
27.08
30.56
34.14
33.02
38.13
42.28
44.39
51.63
20.44
42.28
33.58
22
3.04
FCF yield (avg)%
4.36
4.06
6.89
4.16
1.69
3.83
2.54
3.32
1.15
0.40
26.89
2.54
3.58
24
17.73
FCF margin%
16.19
13.79
16.40
14.38
11.96
14.91
13.08
14.81
11.83
14.38
16.78
14.38
14.38
61
1.447
FCF / Net incomex
0.241
0.268
0.254
0.257
0.256
0.284
0.285
0.255
0.247
0.267
1.450
0.267
0.256
47
4.69
ROIC%
5.94
6.79
9.04
9.56
9.03
7.57
5.42
4.86
5.28
3.95
29.65
5.28
6.37
48
9.12
Return on equity%
28.39
26.45
23.97
22.09
24.84
26.81
28.67
29.00
30.72
27.74
12.91
28.67
27.27
19
6.43
Return on assets%
14.72
14.12
15.68
12.84
13.04
10.83
12.52
15.26
15.93
14.20
25.52
14.20
14.16
82
0.86
EPS₹
2.65
3.07
3.65
3.69
3.74
3.90
4.03
4.79
5.56
5.82
0.93
9.28%
8.92%
—
14.34
EPS growth%
14.87
17.80
15.26
13.54
16.52
16.11
14.25
15.53
16.31
15.48
24.13
15.53
15.50
19
1.60
Bookvalue per sh₹
4.30
4.86
4.87
5.00
5.41
6.00
6.96
7.62
8.36
9.31
4.49
11.46%
7.37%
—
3.09
FCF per share₹
3.33
3.43
3.38
3.63
3.61
3.45
3.84
4.24
4.98
5.81
1.44
10.02%
5.51%
—
2.27
Dividend per sh₹
5.91
7.07
8.20
8.98
10.19
11.90
11.72
13.64
13.80
16.17
2.24
9.68%
11.94%
—
14.84
Div yield (avg)%
2.82
3.45
5.00
3.75
4.09
3.53
5.16
5.49
7.39
7.31
9.74
5.49
4.55
50
13.95
Payout ratio%
18.22
16.86
19.40
21.70
20.62
18.86
16.36
14.82
16.72
15.38
8.59
16.36
17.54
30
4.310
Shares (diluted)M
6.978
6.598
7.517
7.087
7.844
8.956
8.516
8.317
9.387
9.861
4.275
4.68%
4.26%
59
15.74
Buyback yield%
33.22
31.27
32.61
34.86
35.57
37.18
39.87
39.99
40.62
37.87
11.98
39.87
36.37
7
0.436
D/E ratiox
0.853
0.784
0.729
0.705
0.732
0.682
0.652
0.726
0.805
0.816
1.523
0.726
0.730
11
20.63
Enterprise value₹M
18.92
18.62
20.25
22.44
21.70
22.65
25.81
23.52
22.96
24.19
10.43
2.20%
3.37%
80
22.40
LT debt₹M
21.65
19.34
18.90
16.67
16.18
13.88
14.13
12.94
11.81
12.74
12.69
(4.68%)
(4.44%)
27
Revenue
₹31.67M
5.75%
1.00×
Cost of revenue
₹16.85M
5.65%
0.99×
Operating expenses
₹5.903M
5.85%
1.01×
Goodwill & intangibles
15.17%
Spread over hurdle
(1.47%)