13.29
Revenue₹M
47.66
50.08
53.06
55.73
59.28
63.33
68.43
72.41
75.91
81.58
14.07
6.59%
6.38%
51
25.71
Revenue growth%
15.54
16.36
16.20
15.62
13.37
15.62
17.99
17.84
15.77
17.52
11.73
17.52
15.98
30
7.68
Gross margin%
3.82
5.59
8.00
8.70
10.15
9.28
8.73
9.47
7.45
8.32
16.69
8.73
8.51
6
27.35
Operating margin%
3.44
1.29
2.62
3.26
5.20
5.09
3.96
2.93
1.25
0.40
25.82
2.93
3.09
70
11.41
Net margin%
1.87
4.09
1.19
0.40
0.40
3.38
3.65
1.27
2.59
3.47
18.71
3.38
2.23
45
31.63
P/E ratio (avg)x
31.41
29.29
30.51
30.20
30.12
32.07
33.92
37.40
38.67
43.59
13.02
37.40
31.74
59
28.38
EV/EBITx
23.80
24.32
24.28
23.70
23.53
26.33
29.56
32.02
31.49
35.65
36.60
31.49
25.32
94
18.50
FCF yield (avg)%
24.17
23.53
23.25
22.55
24.89
25.95
24.79
22.70
24.39
23.40
17.03
24.39
23.85
36
6.96
FCF margin%
5.44
4.88
5.07
3.69
2.87
0.75
0.90
1.43
2.46
5.33
24.46
1.43
3.28
62
0.127
FCF / Net incomex
1.778
1.785
1.899
2.109
1.977
2.107
2.142
2.097
1.985
1.835
1.444
2.097
1.981
53
13.97
ROIC%
7.98
7.48
6.28
6.41
4.74
2.39
2.76
2.46
1.12
1.71
25.10
2.39
3.75
65
5.96
Return on equity%
30.04
31.94
30.10
28.68
27.78
30.74
29.96
31.37
33.73
35.46
10.01
31.37
30.42
73
9.09
Return on assets%
17.82
14.96
14.84
17.03
19.82
21.53
21.53
19.83
18.51
21.47
28.48
21.47
19.17
28
3.80
EPS₹
3.21
2.72
2.54
2.42
2.18
2.06
1.89
1.77
1.60
1.40
4.11
(8.43%)
(8.33%)
—
15.60
EPS growth%
29.37
31.52
29.35
31.82
30.08
31.75
29.99
29.97
32.48
33.47
4.04
31.75
30.80
40
1.90
Bookvalue per sh₹
4.74
4.60
3.99
4.26
4.26
3.69
3.30
3.19
3.09
3.34
3.64
(4.72%)
(3.79%)
—
6.26
FCF per share₹
2.29
2.61
2.91
3.00
3.63
3.66
3.96
4.14
4.23
4.51
5.94
4.45%
8.33%
—
3.37
Dividend per sh₹
2.64
2.49
2.81
3.08
3.55
3.68
3.45
3.25
3.62
4.00
2.76
2.41%
5.34%
—
25.33
Div yield (avg)%
10.93
12.80
15.59
14.13
16.83
17.77
20.29
20.41
18.97
19.65
13.42
19.65
17.30
53
13.95
Payout ratio%
10.37
12.35
13.11
14.75
12.63
9.67
11.89
11.06
11.45
9.64
19.19
11.06
11.67
42
10.77
Shares (diluted)M
16.60
16.69
17.69
17.36
16.55
17.06
17.94
19.92
22.95
22.43
10.73
6.27%
4.59%
30
21.34
Buyback yield%
5.41
4.13
4.32
6.67
6.78
9.57
8.76
10.87
9.36
7.64
12.21
9.36
7.21
25
0.937
D/E ratiox
0.637
0.687
0.773
0.839
0.804
0.883
0.978
1.010
0.959
1.095
0.337
0.978
0.861
41
41.05
Enterprise value₹M
11.41
11.26
13.01
14.75
14.50
13.69
15.69
17.82
17.25
17.16
51.59
3.42%
5.18%
20
86.07
LT debt₹M
72.12
69.91
66.70
63.41
62.04
64.74
66.71
73.96
69.65
69.75
41.03
2.37%
0.73%
83
Revenue
₹81.58M
6.38%
1.00×
Cost of revenue
₹57.10M
6.38%
1.00×
Operating expenses
₹15.56M
6.34%
1.00×
Goodwill & intangibles
16.44%
Spread over hurdle
(2.60%)