116.0
Revenue₹M
102.3
102.9
104.1
107.8
106.6
108.4
112.1
112.3
114.6
118.3
126.4
2.11%
1.60%
39
5.47
Revenue growth%
3.38
2.46
3.67
4.69
6.60
4.77
4.00
3.71
6.25
9.21
29.34
4.77
4.35
80
10.39
Gross margin%
15.74
12.78
14.34
15.78
13.90
15.33
14.79
12.01
13.64
11.44
19.28
13.64
14.12
53
2.63
Operating margin%
12.63
11.44
11.46
12.55
15.22
17.22
15.75
13.00
15.19
17.55
29.37
15.75
14.09
88
21.95
Net margin%
12.45
13.82
14.05
14.45
12.83
15.32
18.12
16.67
19.05
21.04
10.11
18.12
14.89
17
10.04
P/E ratio (avg)x
12.22
13.20
13.18
12.58
13.38
14.51
14.42
13.65
13.11
12.39
19.62
13.65
13.19
46
8.141
EV/EBITx
9.261
8.598
8.705
7.718
7.584
7.259
6.314
5.976
6.189
5.645
15.08
6.189
7.422
20
11.20
FCF yield (avg)%
12.10
14.72
17.56
17.89
20.68
18.30
16.05
17.33
17.01
17.65
5.27
17.33
17.44
15
16.03
FCF margin%
17.97
17.10
14.38
15.17
17.91
16.84
17.76
17.47
14.70
13.66
29.33
16.84
16.97
29
0.259
FCF / Net incomex
0.926
0.866
0.880
0.956
0.834
0.751
0.778
0.836
0.711
0.668
1.369
0.751
0.835
44
5.87
ROIC%
18.96
16.30
16.76
14.67
14.05
11.34
13.55
15.15
13.39
14.84
8.50
13.55
14.75
18
19.81
Return on equity%
5.16
6.75
6.86
6.68
7.29
8.08
9.33
10.97
8.72
9.87
26.29
9.33
7.68
38
10.82
Return on assets%
12.83
10.19
8.79
8.13
8.12
8.27
8.92
11.64
8.98
6.61
8.94
8.92
8.86
61
6.82
EPS₹
7.70
7.32
7.94
7.25
7.21
6.47
5.87
5.15
5.33
4.89
7.49
(7.48%)
(5.27%)
—
19.45
EPS growth%
20.66
22.92
25.68
26.59
26.14
26.33
28.60
28.78
25.81
24.63
4.45
26.33
25.97
65
7.96
Bookvalue per sh₹
16.03
16.96
19.91
19.30
20.95
20.89
20.68
20.60
24.01
26.19
4.64
4.56%
6.56%
—
6.99
FCF per share₹
10.00
10.72
10.17
9.86
10.53
11.21
10.35
11.06
12.51
14.04
6.96
5.91%
4.01%
—
2.02
Dividend per sh₹
14.76
14.73
16.60
16.90
19.48
23.12
26.04
25.84
29.16
28.07
10.67
7.58%
8.49%
—
4.35
Div yield (avg)%
7.74
7.22
8.04
9.37
8.96
11.92
10.31
10.77
8.60
9.22
6.35
10.31
9.09
7
29.95
Payout ratio%
29.79
29.07
30.31
31.59
32.11
29.79
26.80
29.56
29.45
31.06
9.42
29.56
29.79
87
6.723
Shares (diluted)M
4.736
4.214
4.404
4.386
3.888
4.028
4.033
3.427
3.179
3.088
6.689
(4.51%)
(4.81%)
10
17.69
Buyback yield%
24.24
22.17
22.79
22.09
21.20
19.52
22.02
20.70
19.76
20.18
2.81
20.18
21.61
87
1.389
D/E ratiox
0.441
0.466
0.486
0.513
0.526
0.478
0.507
0.484
0.464
0.519
0.525
0.484
0.485
38
6.196
Enterprise value₹M
63.73
68.49
63.53
73.50
72.64
73.26
78.22
75.76
70.77
71.66
13.31
(0.27%)
1.91%
65
50.14
LT debt₹M
78.43
72.86
77.86
88.47
91.49
93.33
98.15
108.3
111.2
111.2
74.76
3.98%
4.78%
76
Revenue
₹118.3M
1.60%
1.00×
Cost of revenue
₹64.67M
1.72%
1.01×
Operating expenses
₹21.82M
1.23%
0.96×
Goodwill & intangibles
16.10%
Spread over hurdle
50.16%