110.4
Revenue₹M
92.06
96.78
100.7
105.7
105.9
109.8
110.6
113.1
115.0
117.1
119.1
2.03%
2.55%
42
8.49
Revenue growth%
37.18
39.35
41.92
44.39
42.42
45.18
45.74
43.24
45.64
47.60
18.71
45.64
43.81
57
7.86
Gross margin%
29.21
29.85
28.64
26.26
27.37
26.23
26.90
28.25
29.83
27.12
2.31
27.12
27.81
13
18.49
Operating margin%
9.63
9.05
10.04
8.14
5.39
6.32
5.53
5.26
6.10
5.37
23.31
5.53
6.21
77
26.10
Net margin%
18.99
20.84
20.45
17.89
15.87
18.25
20.96
22.75
23.13
25.60
7.13
22.75
20.65
64
9.296
P/E ratio (avg)x
27.97
25.27
26.77
28.80
29.65
28.74
29.86
27.57
24.37
24.28
13.86
27.57
27.77
35
32.56
EV/EBITx
25.68
28.45
29.56
32.79
33.39
39.92
46.17
51.90
58.16
67.85
20.87
51.90
36.65
42
10.24
FCF yield (avg)%
23.52
25.98
28.71
27.29
24.63
24.09
25.81
27.70
27.06
28.81
2.41
27.06
26.52
56
2.12
FCF margin%
8.19
9.24
11.38
11.64
10.73
11.10
8.80
10.40
7.82
5.29
19.77
8.80
9.82
68
0.572
FCF / Net incomex
1.006
0.963
1.098
1.156
1.272
1.264
1.353
1.538
1.599
1.470
0.254
1.470
1.268
66
26.37
ROIC%
18.55
20.25
20.59
19.53
21.53
21.26
20.29
18.55
18.29
18.56
17.32
18.56
19.89
45
21.86
Return on equity%
7.51
6.90
6.06
3.38
1.89
3.41
3.51
3.15
4.03
1.78
13.08
3.41
3.46
36
28.72
Return on assets%
10.60
8.10
9.71
7.67
6.27
6.22
6.35
4.61
7.20
5.69
18.71
6.22
6.77
6
8.04
EPS₹
4.33
3.78
3.80
3.63
3.45
3.13
2.97
2.58
2.20
2.12
8.63
(9.23%)
(6.38%)
—
2.13
EPS growth%
15.45
17.45
18.82
16.80
18.63
19.28
21.38
18.84
19.33
17.30
19.44
19.28
18.72
62
6.36
Bookvalue per sh₹
4.75
5.40
6.09
6.83
7.03
6.73
7.90
8.27
8.83
9.80
5.17
6.88%
8.66%
—
8.68
FCF per share₹
8.30
8.36
9.84
10.77
12.22
12.83
13.03
15.60
15.87
15.90
3.78
5.41%
8.09%
—
7.66
Dividend per sh₹
9.14
10.10
10.65
12.81
15.46
15.74
16.96
18.87
20.88
21.84
6.86
7.14%
10.94%
—
13.30
Div yield (avg)%
7.22
6.49
5.90
3.92
4.28
3.10
3.77
1.77
1.11
2.63
19.19
2.63
3.85
83
15.14
Payout ratio%
10.58
10.78
10.97
12.08
14.33
15.59
12.99
14.60
15.89
15.52
17.04
15.52
13.66
69
18.18
Shares (diluted)M
18.53
17.26
17.44
15.57
16.23
17.74
16.87
18.22
18.52
16.32
18.27
0.12%
(1.79%)
90
12.73
Buyback yield%
9.21
11.97
12.84
15.74
18.46
15.77
14.74
12.73
14.92
13.06
15.19
14.74
13.90
14
0.728
D/E ratiox
0.892
0.980
1.112
1.112
1.211
1.120
1.193
1.142
1.196
1.276
0.800
1.193
1.131
79
25.73
Enterprise value₹M
14.09
14.02
13.90
13.64
14.40
14.27
16.45
15.64
17.51
18.80
43.91
5.47%
2.48%
59
63.68
LT debt₹M
100.3
104.4
112.8
115.7
126.9
148.4
174.2
197.0
234.8
248.8
37.47
14.42%
11.30%
87
Revenue
₹117.1M
2.55%
1.00×
Cost of revenue
₹81.97M
2.55%
1.00×
Operating expenses
₹16.90M
1.83%
0.93×
Goodwill & intangibles
18.61%
Spread over hurdle
(4.41%)