78.74
Revenue₹M
42.97
44.99
48.30
51.75
54.91
59.41
62.40
66.54
70.24
73.74
87.95
6.07%
6.06%
45
18.60
Revenue growth%
21.96
22.38
24.14
22.55
20.08
17.25
17.77
15.18
14.83
15.44
2.78
15.44
18.93
13
18.09
Gross margin%
10.39
7.92
9.85
8.20
6.99
8.10
5.63
8.56
9.36
11.58
22.37
8.56
8.38
23
23.93
Operating margin%
12.71
14.75
14.43
13.35
12.16
14.85
12.04
14.14
14.86
12.37
24.73
14.14
13.75
75
14.40
Net margin%
6.64
8.37
7.53
6.79
6.25
4.29
6.86
6.68
8.87
8.01
28.30
6.86
6.83
17
6.616
P/E ratio (avg)x
8.252
7.925
7.342
7.734
8.293
8.117
9.040
9.932
9.021
9.439
28.79
9.040
8.273
78
15.48
EV/EBITx
22.78
24.56
27.26
30.39
33.47
31.42
33.76
37.34
40.73
45.51
19.35
37.34
32.44
13
14.67
FCF yield (avg)%
16.70
17.16
16.09
15.94
13.24
13.38
12.51
11.99
9.49
9.75
22.16
11.99
13.31
52
28.44
FCF margin%
3.30
4.85
3.52
1.91
0.40
0.40
0.57
1.17
3.78
1.27
12.85
1.17
1.59
72
1.519
FCF / Net incomex
0.351
0.419
0.449
0.521
0.538
0.638
0.639
0.672
0.753
0.890
0.348
0.672
0.588
82
27.30
ROIC%
21.70
23.03
22.26
24.16
24.44
24.02
23.78
26.29
26.67
24.66
22.25
24.66
24.09
81
26.85
Return on equity%
10.17
7.84
7.08
9.07
6.64
6.77
9.75
8.91
10.19
7.67
2.33
8.91
8.38
17
28.35
Return on assets%
24.36
25.37
23.58
24.79
23.04
21.84
19.43
21.13
22.00
22.27
11.69
21.84
22.65
42
6.26
EPS₹
2.59
2.70
2.36
2.51
2.18
2.17
1.88
1.67
1.77
1.92
6.72
(2.51%)
(4.50%)
—
29.10
EPS growth%
8.34
10.11
9.45
8.74
11.28
13.69
15.72
13.44
13.49
13.80
22.53
13.69
12.36
29
6.84
Bookvalue per sh₹
4.65
4.26
4.53
4.49
4.56
4.38
3.99
3.79
3.57
3.66
1.60
(4.29%)
(1.83%)
—
4.41
FCF per share₹
4.02
4.12
4.39
3.90
3.83
4.05
3.44
3.11
2.84
2.71
3.05
(6.72%)
(4.64%)
—
3.96
Dividend per sh₹
4.64
4.29
3.98
3.63
3.67
3.82
3.57
3.58
3.79
3.45
3.94
(1.26%)
(4.04%)
—
4.81
Div yield (avg)%
21.83
23.41
22.94
23.56
21.29
23.64
22.39
23.76
22.63
23.33
4.81
23.33
23.14
87
24.57
Payout ratio%
9.55
7.28
7.17
7.69
6.78
9.24
8.55
5.68
4.69
7.07
12.61
7.07
7.23
67
7.406
Shares (diluted)M
5.497
4.801
4.988
4.854
4.635
4.030
3.698
3.413
2.993
2.909
7.215
(8.90%)
(7.13%)
23
11.94
Buyback yield%
10.13
9.11
8.99
11.74
14.21
14.67
13.74
14.52
13.83
14.87
11.07
14.52
13.78
58
0.593
D/E ratiox
0.208
0.219
0.207
0.227
0.199
0.217
0.203
0.214
0.214
0.234
1.143
0.214
0.214
52
96.21
Enterprise value₹M
71.81
77.43
84.31
93.03
105.3
118.1
131.8
135.1
142.2
139.3
20.40
5.77%
8.15%
17
6.755
LT debt₹M
98.94
103.9
92.38
92.15
102.5
111.7
98.65
101.3
107.9
114.8
47.56
2.28%
2.50%
60
Revenue
₹73.74M
6.06%
1.00×
Cost of revenue
₹46.99M
5.72%
0.97×
Operating expenses
₹16.28M
6.35%
1.03×
Goodwill & intangibles
16.42%
Spread over hurdle
(10.51%)