133.7
Revenue₹M
62.49
67.45
72.27
77.20
82.77
87.70
94.04
103.1
110.2
119.5
145.2
7.62%
7.76%
58
10.32
Revenue growth%
20.15
18.65
17.17
17.45
20.24
17.56
20.34
23.16
21.50
23.43
14.98
21.50
20.19
44
14.61
Gross margin%
14.97
13.39
14.64
15.82
17.68
15.56
16.31
17.40
18.28
17.63
17.04
17.40
16.07
10
20.38
Operating margin%
24.41
25.96
24.43
27.14
29.98
31.44
31.97
33.89
36.70
35.39
19.11
33.89
30.71
91
11.30
Net margin%
8.56
6.56
5.95
3.11
6.05
5.16
2.88
1.94
1.02
0.40
24.31
1.94
4.13
48
23.92
P/E ratio (avg)x
26.49
28.80
27.38
26.27
24.41
25.87
27.81
29.37
30.01
29.39
12.49
29.37
27.59
50
8.261
EV/EBITx
12.62
13.73
13.42
13.14
13.96
13.43
14.94
15.06
14.41
13.77
13.71
14.41
13.75
54
9.51
FCF yield (avg)%
8.54
5.99
7.18
5.39
8.19
11.17
8.20
7.18
8.82
6.91
9.97
8.20
7.68
17
8.76
FCF margin%
14.85
12.21
9.85
8.02
9.59
11.63
12.63
15.54
14.01
14.75
23.98
14.01
12.42
44
1.539
FCF / Net incomex
1.175
1.035
1.010
1.006
1.088
1.079
1.040
1.071
1.001
1.054
1.626
1.054
1.047
11
18.83
ROIC%
4.41
4.55
3.73
3.49
4.64
4.80
3.93
3.36
3.49
1.03
14.29
3.49
3.83
94
15.45
Return on equity%
6.03
6.74
8.72
11.49
9.06
8.94
6.96
7.17
8.81
6.51
6.13
7.17
7.94
83
7.08
Return on assets%
28.60
29.90
29.17
28.76
30.41
27.63
27.96
25.81
28.04
29.56
17.75
27.96
28.68
52
13.96
EPS₹
24.57
27.94
30.72
30.31
30.04
30.50
34.13
39.74
43.31
44.60
15.24
8.23%
6.55%
—
29.33
EPS growth%
24.80
23.15
25.12
22.40
19.90
19.27
22.14
24.44
23.13
23.73
20.22
23.13
23.14
88
11.41
Bookvalue per sh₹
22.61
20.80
23.34
22.98
25.13
25.80
25.48
23.40
22.23
21.92
10.99
(2.69%)
(1.08%)
—
16.81
FCF per share₹
20.67
20.09
22.01
23.34
24.44
26.64
31.38
35.18
41.59
44.39
18.82
12.68%
8.52%
—
4.00
Dividend per sh₹
33.26
36.59
41.02
45.40
52.73
53.68
63.01
68.95
72.34
72.45
11.99
6.56%
9.84%
—
20.79
Div yield (avg)%
14.37
11.47
12.75
10.24
7.26
6.52
6.34
8.41
11.15
11.50
6.17
8.41
10.70
63
21.36
Payout ratio%
20.80
20.96
21.00
21.73
20.17
19.81
20.86
23.57
21.78
22.89
14.96
21.78
20.98
25
2.279
Shares (diluted)M
1.744
1.782
1.779
1.756
1.660
1.580
1.695
1.512
1.392
1.195
2.308
(6.37%)
(4.15%)
81
10.72
Buyback yield%
26.52
24.25
26.68
26.56
28.17
28.36
27.56
29.11
26.73
24.45
16.62
27.56
26.70
65
1.459
D/E ratiox
0.926
1.049
1.042
1.098
1.011
0.970
1.000
1.045
1.175
1.312
0.294
1.045
1.043
83
30.60
Enterprise value₹M
169.9
174.9
173.7
187.0
194.7
179.9
178.3
199.3
187.3
212.3
87.82
1.74%
2.00%
78
133.0
LT debt₹M
9.907
11.33
12.29
14.70
15.62
16.06
16.57
16.72
16.64
17.77
60.65
2.62%
6.16%
24
Revenue
₹119.5M
7.76%
1.00×
Cost of revenue
₹58.86M
8.25%
1.05×
Operating expenses
₹24.64M
7.34%
0.96×
Spread over hurdle
15.78%