20.34
Revenue₹M
128.7
137.0
148.3
161.8
176.4
193.2
204.9
223.4
236.8
256.4
22.23
7.76%
8.07%
27
6.96
Revenue growth%
14.01
13.10
14.54
17.44
15.44
15.97
15.50
16.80
16.21
16.74
7.31
16.21
15.74
93
15.05
Gross margin%
12.34
10.28
12.65
13.31
16.07
18.78
16.11
19.08
21.35
23.69
23.32
19.08
16.09
66
9.80
Operating margin%
12.85
11.03
10.30
10.01
8.85
9.88
11.00
11.90
9.66
12.16
21.87
11.00
10.65
59
25.02
Net margin%
22.25
19.32
22.03
21.17
19.56
17.37
16.21
15.01
14.42
12.46
2.46
15.01
18.35
35
23.56
P/E ratio (avg)x
31.97
34.62
33.55
34.10
31.96
35.64
34.29
31.71
34.10
34.79
8.452
34.29
34.10
22
23.00
EV/EBITx
35.50
38.57
41.57
48.29
58.19
69.54
72.80
83.20
85.01
91.37
36.69
83.20
63.87
51
22.99
FCF yield (avg)%
30.73
32.64
34.93
31.96
33.02
34.43
34.42
32.34
34.80
31.91
21.82
34.42
32.83
29
16.32
FCF margin%
6.99
4.61
6.76
7.46
10.16
11.76
12.24
12.81
12.86
15.09
12.93
12.81
10.96
18
1.408
FCF / Net incomex
1.384
1.430
1.593
1.464
1.399
1.385
1.483
1.462
1.511
1.624
1.654
1.483
1.463
91
9.08
ROIC%
14.55
15.06
16.61
17.39
18.96
19.08
20.57
22.61
22.79
24.46
17.18
22.61
19.02
43
11.26
Return on equity%
19.84
22.70
24.20
21.27
19.42
17.55
18.88
20.54
20.92
21.41
15.65
20.54
20.73
79
22.55
Return on assets%
2.23
2.71
1.74
1.40
2.34
0.40
3.36
4.37
5.20
5.72
20.26
4.37
2.52
73
9.58
EPS₹
1.58
1.46
1.39
1.54
1.42
1.51
1.57
1.57
1.69
1.71
9.84
3.79%
1.38%
—
19.85
EPS growth%
2.80
4.11
5.56
6.92
8.79
11.44
8.58
10.90
12.22
12.10
2.56
11.44
8.69
36
8.71
Bookvalue per sh₹
15.68
18.04
17.71
19.22
22.03
23.20
24.51
27.11
26.73
29.36
4.93
5.91%
6.71%
—
3.57
FCF per share₹
14.58
15.02
15.64
15.46
14.64
15.07
14.68
14.86
17.44
20.10
5.06
6.55%
2.78%
—
6.19
Dividend per sh₹
1.78
1.79
1.83
1.72
1.72
1.86
2.03
1.82
1.86
1.63
9.96
(1.10%)
(1.51%)
—
13.75
Div yield (avg)%
11.56
13.48
14.71
12.55
11.53
14.34
16.57
13.71
13.25
14.79
8.12
14.34
13.59
84
5.29
Payout ratio%
19.96
20.73
22.91
20.23
18.89
17.90
19.19
20.63
18.72
16.75
22.55
18.72
19.58
34
17.54
Shares (diluted)M
13.55
14.66
16.02
16.47
17.42
15.97
14.37
15.14
14.06
13.05
17.39
(5.62%)
0.57%
17
3.44
Buyback yield%
22.82
21.78
24.63
25.63
23.02
24.36
24.06
21.21
21.90
18.94
14.43
21.90
22.92
79
1.318
D/E ratiox
1.036
1.022
1.174
1.278
1.471
1.560
1.821
1.907
2.122
2.073
0.625
1.907
1.515
54
153.4
Enterprise value₹M
53.92
51.13
51.20
54.32
59.22
62.05
58.16
64.07
65.18
69.84
34.51
3.36%
2.10%
32
41.34
LT debt₹M
39.39
35.99
37.86
32.45
31.98
27.15
26.30
28.15
25.74
25.76
83.09
(4.24%)
(4.52%)
34
Revenue
₹256.4M
8.07%
1.00×
Cost of revenue
₹138.2M
8.18%
1.01×
Operating expenses
₹51.11M
7.55%
0.95×
Goodwill & intangibles
15.10%
Spread over hurdle
(1.45%)