52.57
Revenue₹M
80.42
83.07
85.98
89.17
93.75
97.01
101.0
102.9
109.6
111.5
55.14
3.53%
3.71%
50
10.72
Revenue growth%
27.03
26.97
25.66
25.93
28.80
27.58
27.11
24.45
26.91
25.31
19.94
26.91
26.94
76
15.37
Gross margin%
16.79
15.22
16.41
18.39
20.18
20.94
18.99
19.94
22.92
25.91
11.78
20.94
19.47
21
8.76
Operating margin%
2.87
0.40
0.98
3.63
1.48
4.28
6.22
7.00
6.65
5.93
2.92
6.22
3.95
8
17.17
Net margin%
25.04
24.62
26.61
29.07
28.39
30.26
30.05
31.43
33.61
33.28
13.82
31.43
29.56
83
13.48
P/E ratio (avg)x
18.16
18.97
20.66
20.60
21.11
22.54
26.42
26.58
30.99
30.62
25.17
26.58
21.82
48
34.87
EV/EBITx
19.00
19.96
19.57
19.55
19.81
19.82
17.65
15.87
17.03
15.65
35.22
17.03
19.27
77
28.92
FCF yield (avg)%
22.91
24.51
24.71
27.28
26.82
28.45
29.46
29.95
30.83
32.68
17.69
29.95
27.86
32
6.34
FCF margin%
22.92
23.29
23.67
22.10
23.48
20.66
19.54
20.89
21.21
23.55
10.86
20.89
22.51
12
1.391
FCF / Net incomex
0.760
0.777
0.782
0.840
0.959
0.949
0.900
0.947
1.071
1.250
1.685
0.949
0.923
53
3.90
ROIC%
30.26
31.08
30.05
27.87
28.95
27.50
29.93
31.08
32.72
30.33
9.63
30.33
30.16
42
13.48
Return on equity%
11.57
11.93
9.59
11.62
9.53
10.27
8.87
8.76
9.95
11.37
2.92
9.95
10.11
90
20.74
Return on assets%
33.66
36.54
35.57
36.90
36.98
34.86
34.55
34.62
36.65
34.19
20.01
34.62
35.21
95
1.33
EPS₹
3.34
3.77
4.05
4.61
4.86
5.17
5.47
6.11
6.09
6.93
1.44
7.36%
7.74%
—
17.70
EPS growth%
20.05
19.21
17.88
17.73
16.03
16.01
17.19
15.65
18.23
20.67
11.04
17.19
17.80
29
4.65
Bookvalue per sh₹
3.77
3.50
3.79
3.84
4.20
3.84
3.61
3.63
4.01
4.27
3.59
0.29%
1.04%
—
2.10
FCF per share₹
0.78
0.83
0.91
0.95
1.00
1.06
1.21
1.24
1.31
1.30
2.59
5.51%
4.93%
—
3.62
Dividend per sh₹
1.72
1.83
2.05
2.29
2.54
2.51
2.53
2.60
2.49
2.52
4.12
(0.15%)
3.40%
—
14.23
Div yield (avg)%
17.80
16.29
14.36
11.60
14.10
12.20
14.59
15.71
13.39
16.13
29.37
14.59
14.47
15
4.53
Payout ratio%
18.18
20.87
18.51
17.00
17.14
16.59
16.17
15.00
17.73
15.79
2.23
16.17
17.07
10
3.991
Shares (diluted)M
4.998
5.780
5.773
6.255
6.449
6.480
6.726
6.708
7.581
8.373
4.052
5.36%
6.00%
41
17.51
Buyback yield%
17.75
18.43
21.13
22.04
20.35
21.47
22.02
24.71
22.32
22.54
21.60
22.32
21.74
82
1.171
D/E ratiox
1.166
1.308
1.432
1.597
1.587
1.556
1.523
1.720
1.655
1.907
1.541
1.655
1.571
61
65.75
Enterprise value₹M
15.95
17.94
18.30
18.24
19.48
19.13
22.11
21.55
24.93
24.72
76.55
4.88%
4.00%
55
40.33
LT debt₹M
188.3
216.1
256.9
311.8
368.8
359.9
432.8
505.3
591.6
611.4
62.83
10.64%
14.62%
31
Revenue
₹111.5M
3.71%
1.00×
Cost of revenue
₹55.46M
4.02%
1.03×
Operating expenses
₹26.32M
3.18%
0.95×
Goodwill & intangibles
14.85%
Return on capital
231.69%
Spread over hurdle
216.91%