41.46
Revenue₹M
41.12
44.37
46.40
48.82
51.83
55.40
58.12
60.48
64.58
68.18
43.51
5.64%
5.53%
34
17.01
Revenue growth%
17.79
16.93
18.01
15.41
14.98
13.72
11.85
14.32
11.62
13.36
22.52
13.36
14.65
47
10.05
Gross margin%
26.73
27.15
27.39
27.70
28.18
26.88
27.18
27.04
25.28
28.24
2.16
27.04
27.17
43
27.95
Operating margin%
8.95
10.25
10.11
8.02
6.49
6.82
6.92
8.38
7.85
10.47
3.73
7.85
8.20
36
9.63
Net margin%
17.75
15.00
16.08
18.42
18.17
19.92
22.51
23.43
22.58
22.73
5.97
22.58
19.17
8
18.53
P/E ratio (avg)x
18.77
17.20
16.83
18.17
17.14
16.25
15.69
16.72
17.66
17.18
23.56
16.72
17.16
61
9.192
EV/EBITx
24.69
24.27
24.50
26.09
29.80
33.73
38.38
41.45
43.55
44.53
26.45
41.45
31.76
30
12.83
FCF yield (avg)%
14.91
13.55
11.52
14.45
13.35
13.83
15.17
15.51
17.33
15.36
14.52
15.36
14.68
10
28.95
FCF margin%
14.54
17.09
14.95
12.88
12.62
10.66
8.06
5.39
6.11
3.15
22.06
6.11
11.64
56
0.357
FCF / Net incomex
1.750
1.762
1.925
2.130
2.285
2.207
2.597
2.556
2.849
2.959
0.598
2.597
2.246
20
24.22
ROIC%
15.76
14.76
15.17
13.03
14.21
12.24
10.82
12.99
11.46
10.38
19.48
11.46
13.01
76
6.85
Return on equity%
5.42
7.46
7.94
9.01
10.93
12.74
10.61
10.71
13.67
13.25
19.48
12.74
10.66
67
6.84
Return on assets%
22.97
23.46
25.82
27.27
24.49
23.10
25.82
24.48
22.32
19.47
24.39
23.10
23.97
52
0.71
EPS₹
0.89
0.79
0.82
0.84
0.74
0.69
0.72
0.64
0.61
0.64
0.73
(2.72%)
(4.27%)
—
17.59
EPS growth%
7.83
7.93
9.67
9.84
11.03
12.60
13.47
11.90
11.53
11.04
15.48
11.90
11.03
80
1.56
Bookvalue per sh₹
1.74
2.05
2.34
2.37
2.29
2.15
2.28
2.55
2.80
3.13
2.43
6.48%
6.26%
—
0.76
FCF per share₹
2.86
3.28
3.47
3.91
3.68
4.11
4.46
4.41
4.51
4.20
1.58
2.68%
4.88%
—
0.60
Dividend per sh₹
2.15
2.50
2.76
2.82
2.79
2.80
2.98
3.44
4.03
4.71
0.83
11.04%
8.48%
—
12.18
Div yield (avg)%
13.52
14.07
11.24
14.17
16.96
14.84
17.09
15.84
14.04
15.35
9.83
15.35
14.50
71
20.59
Payout ratio%
3.76
3.22
0.40
0.40
0.40
0.40
0.47
2.47
0.82
0.57
23.23
0.57
0.52
8
20.70
Shares (diluted)M
24.33
28.82
34.28
36.38
42.61
48.96
49.82
57.56
65.56
76.77
20.63
12.49%
13.65%
16
22.10
Buyback yield%
10.00
12.17
14.72
16.78
18.28
18.07
15.33
13.68
14.28
15.41
2.41
15.33
15.02
34
0.997
D/E ratiox
1.055
1.156
1.099
1.145
1.177
1.219
1.107
1.041
0.948
1.038
0.147
1.041
1.103
26
27.38
Enterprise value₹M
52.00
50.37
52.88
59.88
65.86
70.08
75.50
78.60
84.62
83.34
26.96
4.82%
5.20%
31
30.30
LT debt₹M
50.77
49.61
49.99
56.42
55.10
64.62
70.74
76.25
84.84
93.95
32.50
11.26%
7.96%
72
Revenue
₹68.18M
5.53%
1.00×
Cost of revenue
₹47.73M
5.53%
1.00×
Operating expenses
₹13.60M
5.74%
1.02×
Property and equipment
18.01%
Goodwill & intangibles
16.30%
Spread over hurdle
(11.06%)