36.69
Revenue₹M
73.27
74.99
76.93
78.34
79.75
83.88
86.32
89.23
91.06
92.39
40.92
2.99%
2.81%
82
24.18
Revenue growth%
23.34
23.80
21.42
21.48
19.91
17.09
16.51
15.76
14.49
13.84
14.73
15.76
18.50
65
10.49
Gross margin%
23.91
23.51
24.48
26.50
28.55
28.48
28.96
31.01
33.74
34.68
16.51
31.01
28.52
11
15.57
Operating margin%
11.76
13.82
16.65
16.97
14.66
15.23
14.87
12.95
10.21
9.90
19.05
12.95
14.24
95
20.45
Net margin%
8.65
9.93
11.76
8.77
10.82
8.04
10.18
13.09
11.70
12.26
26.41
11.70
10.50
54
14.26
P/E ratio (avg)x
10.05
12.17
14.48
16.97
16.87
19.33
19.11
21.21
23.56
24.79
29.17
21.21
18.04
87
35.18
EV/EBITx
19.09
17.56
19.46
19.67
17.78
16.92
17.91
19.90
17.86
16.31
25.57
17.86
17.89
60
16.56
FCF yield (avg)%
0.40
0.40
0.40
2.31
4.11
6.59
9.52
7.53
5.85
6.45
17.19
6.59
4.98
37
20.33
FCF margin%
11.87
13.26
11.43
10.27
10.74
11.81
9.60
9.33
12.26
14.09
16.63
11.81
11.62
63
1.412
FCF / Net incomex
0.612
0.588
0.593
0.527
0.491
0.523
0.484
0.473
0.442
0.462
1.729
0.473
0.507
82
15.54
ROIC%
7.63
7.10
7.92
5.98
5.00
6.92
7.61
8.47
10.11
8.77
10.48
8.47
7.62
88
19.52
Return on equity%
30.09
30.10
29.56
27.69
28.93
27.22
28.61
26.70
29.68
27.73
22.97
27.73
28.77
5
8.33
Return on assets%
19.42
17.78
19.42
20.70
22.88
21.83
21.97
20.70
21.31
20.52
7.38
21.31
20.70
59
6.79
EPS₹
3.03
3.44
3.45
3.93
4.08
3.83
3.80
4.13
4.33
5.03
7.39
4.29%
5.79%
—
26.27
EPS growth%
23.99
23.52
24.96
25.59
22.91
21.22
22.88
20.04
21.52
20.11
18.12
21.22
22.90
29
6.80
Bookvalue per sh₹
8.91
8.98
9.94
11.29
13.27
14.91
15.58
18.42
20.32
23.24
1.17
11.86%
11.20%
—
1.69
FCF per share₹
4.60
4.95
5.55
5.77
5.86
6.49
6.63
6.99
7.20
7.75
2.71
5.75%
5.92%
—
1.17
Dividend per sh₹
4.30
4.77
4.71
4.88
4.89
5.27
4.89
5.09
4.66
4.37
5.46
(2.24%)
1.16%
—
20.48
Div yield (avg)%
8.57
7.37
6.71
5.56
3.30
6.15
6.31
6.24
5.62
3.56
23.43
6.15
6.20
8
10.23
Payout ratio%
10.43
13.19
13.29
13.87
13.84
14.00
13.95
14.17
12.72
14.00
21.04
14.00
13.86
30
4.179
Shares (diluted)M
6.241
7.417
8.311
8.601
9.348
9.979
9.729
10.85
12.78
14.49
4.291
9.16%
10.84%
65
4.67
Buyback yield%
14.32
12.87
15.00
14.98
13.78
15.95
14.34
16.19
18.84
20.36
13.75
16.19
14.99
23
1.432
D/E ratiox
0.168
0.193
0.192
0.180
0.178
0.206
0.230
0.223
0.207
0.240
0.163
0.223
0.200
79
27.79
Enterprise value₹M
95.15
106.0
104.0
106.3
105.0
111.5
130.7
151.8
167.3
158.8
55.25
8.63%
5.31%
37
20.01
LT debt₹M
43.05
45.95
48.00
52.53
60.18
70.98
83.34
97.29
94.87
104.1
58.86
11.58%
9.92%
42
Revenue
₹92.39M
2.81%
1.00×
Cost of revenue
₹52.26M
3.04%
1.02×
Operating expenses
₹21.15M
2.13%
0.94×
Return on capital
109.01%
Spread over hurdle
97.37%