97.88
Revenue₹M
71.61
76.90
82.73
87.87
91.81
97.95
103.5
110.6
119.4
126.4
101.9
6.60%
6.44%
43
10.17
Revenue growth%
25.58
25.51
28.05
26.95
25.06
22.92
25.84
27.83
27.85
28.68
17.46
27.83
26.40
26
22.05
Gross margin%
18.92
19.66
17.07
19.47
19.31
21.94
19.01
18.77
17.93
18.59
23.21
18.77
18.96
55
16.95
Operating margin%
23.17
25.99
25.43
24.36
24.23
24.40
25.09
27.88
27.28
26.14
20.87
26.14
25.26
68
11.89
Net margin%
3.13
5.09
2.98
2.35
0.98
0.40
0.40
2.94
4.37
2.22
21.10
2.22
2.64
10
18.66
P/E ratio (avg)x
34.78
29.94
27.69
26.14
22.35
19.37
19.01
18.42
15.94
14.46
6.472
18.42
20.86
8
22.35
EV/EBITx
36.91
33.96
29.79
26.94
25.38
24.30
25.12
23.31
25.25
25.13
30.36
25.12
25.32
58
4.48
FCF yield (avg)%
8.86
9.10
11.44
12.16
10.29
10.03
12.14
14.51
15.63
18.18
19.46
14.51
11.79
71
14.91
FCF margin%
35.95
36.91
39.29
40.09
37.79
40.05
42.82
42.05
40.66
41.05
28.92
41.05
40.07
8
0.472
FCF / Net incomex
0.429
0.451
0.463
0.418
0.459
0.471
0.435
0.426
0.422
0.416
0.184
0.426
0.432
85
10.57
ROIC%
20.35
17.95
20.50
21.25
23.27
23.00
22.99
25.73
25.51
25.10
25.42
25.10
23.00
62
20.54
Return on equity%
17.44
18.65
19.26
16.43
18.97
18.68
21.13
22.82
22.01
20.91
14.35
21.13
19.12
57
22.07
Return on assets%
19.55
19.01
17.92
17.84
15.62
15.00
13.04
15.75
13.36
16.29
8.17
15.00
16.02
87
5.60
EPS₹
5.25
5.51
5.56
5.52
5.04
5.65
6.19
6.06
6.60
7.12
6.06
7.16%
4.03%
—
6.99
EPS growth%
13.24
15.87
14.83
15.04
17.33
15.82
14.84
13.20
12.31
13.95
4.30
13.95
14.83
50
7.46
Bookvalue per sh₹
9.48
8.90
8.62
8.30
9.09
10.05
9.19
8.87
7.96
8.54
3.91
(1.26%)
(0.35%)
—
6.71
FCF per share₹
13.49
15.81
15.35
14.96
15.14
14.93
15.93
15.28
17.80
19.45
9.93
5.13%
5.16%
—
3.60
Dividend per sh₹
8.59
9.05
7.76
7.08
6.41
5.50
5.59
6.08
5.91
5.17
5.94
(4.20%)
(5.02%)
—
12.24
Div yield (avg)%
16.73
17.29
19.12
19.64
21.13
21.58
20.94
19.99
20.08
19.21
15.51
20.08
19.81
50
5.00
Payout ratio%
17.94
18.40
18.42
21.02
21.88
22.81
23.72
21.94
22.10
20.54
22.63
22.10
21.45
16
5.981
Shares (diluted)M
5.597
5.247
5.694
5.914
5.721
5.148
4.972
5.062
4.714
4.393
5.893
(5.15%)
(2.98%)
75
25.77
Buyback yield%
10.39
7.94
6.63
9.35
7.23
7.26
5.17
3.19
3.84
4.41
3.01
4.41
6.93
18
1.080
D/E ratiox
0.729
0.699
0.685
0.676
0.675
0.683
0.765
0.689
0.681
0.734
0.500
0.689
0.687
90
163.2
Enterprise value₹M
44.53
47.95
48.95
48.07
45.17
42.11
40.06
37.31
34.81
35.67
38.34
(4.61%)
(2.70%)
35
118.6
LT debt₹M
247.7
244.9
259.9
274.6
306.5
334.9
332.9
383.6
355.9
360.3
126.7
3.29%
4.94%
32
Revenue
₹126.4M
6.44%
1.00×
Cost of revenue
₹68.11M
6.36%
0.99×
Operating expenses
₹30.41M
5.91%
0.95×
Goodwill & intangibles
16.42%
Property and equipment
12.64%
Spread over hurdle
(3.53%)