29.08
Revenue₹M
77.26
84.09
88.80
96.94
104.2
111.2
118.2
125.0
134.9
147.1
31.41
7.13%
7.16%
9
6.68
Revenue growth%
24.59
22.35
25.25
22.56
20.30
22.50
23.50
24.46
21.47
23.83
11.37
23.50
23.03
34
3.05
Gross margin%
32.61
32.57
33.46
30.50
30.33
28.11
29.73
31.46
29.61
27.10
12.39
29.61
30.42
94
8.45
Operating margin%
5.72
4.97
3.49
5.40
5.58
3.20
2.80
0.94
0.40
1.10
20.21
1.10
3.35
54
2.49
Net margin%
18.99
19.00
18.94
20.20
22.64
23.90
23.50
24.81
22.96
21.08
28.56
23.50
21.86
23
15.31
P/E ratio (avg)x
56.67
57.29
58.18
56.42
54.52
60.99
63.39
66.70
64.22
75.57
22.38
64.22
59.58
89
23.16
EV/EBITx
6.832
7.101
7.202
6.690
6.764
6.267
6.617
6.789
7.652
8.418
32.97
6.789
6.811
55
15.08
FCF yield (avg)%
7.11
9.38
8.31
11.04
13.02
11.00
8.15
8.32
5.36
3.76
9.84
8.15
8.32
41
25.08
FCF margin%
9.10
9.38
11.75
9.86
7.90
7.55
10.40
8.01
7.70
7.79
12.12
7.79
8.56
57
1.282
FCF / Net incomex
1.555
1.691
1.779
1.933
2.261
2.423
2.264
2.595
2.720
2.611
1.259
2.595
2.263
88
8.29
ROIC%
29.63
30.99
32.48
30.19
31.21
31.62
28.96
27.39
24.40
24.28
22.00
27.39
29.91
40
19.41
Return on equity%
27.85
26.93
27.94
30.07
27.89
30.46
29.47
26.90
24.39
25.02
15.54
26.90
27.87
76
25.01
Return on assets%
9.15
10.65
10.15
11.65
8.89
8.46
10.98
9.29
7.04
4.22
28.78
8.46
9.22
8
10.20
EPS₹
13.92
13.97
13.34
13.50
14.45
13.98
12.96
13.93
15.06
13.83
10.72
(0.88%)
0.11%
—
16.37
EPS growth%
15.68
15.58
18.40
15.71
17.29
14.74
12.55
11.55
10.82
8.27
28.05
11.55
15.16
91
5.86
Bookvalue per sh₹
4.66
5.54
6.68
7.21
7.57
8.58
9.35
10.41
11.48
11.19
13.76
8.13%
9.19%
—
8.39
FCF per share₹
10.19
9.39
8.92
9.90
9.01
9.79
9.42
9.11
8.96
8.90
6.88
(0.24%)
(2.04%)
—
5.60
Dividend per sh₹
10.41
9.75
10.03
10.93
10.46
9.84
10.19
11.06
10.86
11.59
15.14
2.08%
1.02%
—
4.46
Div yield (avg)%
5.85
6.11
4.74
3.91
4.64
6.20
6.69
9.51
10.69
9.56
8.81
9.51
6.15
87
20.41
Payout ratio%
19.92
18.59
20.15
18.34
17.13
14.15
11.72
11.78
13.01
11.00
10.58
11.78
15.64
62
5.850
Shares (diluted)M
6.021
6.335
5.662
5.658
6.181
6.335
6.409
5.973
6.370
5.683
5.898
(1.67%)
0.30%
86
27.64
Buyback yield%
9.43
11.24
9.25
8.70
6.78
8.64
9.13
10.60
8.94
9.56
14.23
9.13
9.19
67
0.613
D/E ratiox
2.186
2.252
2.209
2.512
2.617
2.466
2.512
2.895
3.209
3.611
0.940
2.895
2.512
30
116.2
Enterprise value₹M
126.9
144.1
133.2
130.2
132.6
125.5
128.0
122.5
132.4
125.7
92.93
(1.07%)
0.35%
70
16.01
LT debt₹M
84.97
95.65
103.1
97.15
105.2
109.7
118.0
119.9
130.8
119.6
68.41
2.60%
3.61%
19
Revenue
₹147.1M
7.16%
1.00×
Cost of revenue
₹98.01M
7.42%
1.02×
Operating expenses
₹22.14M
6.51%
0.94×
Property and equipment
20.86%
Goodwill & intangibles
16.92%
Spread over hurdle
(6.13%)