82.35
Revenue₹M
93.46
100.3
104.9
109.5
114.8
122.3
129.0
134.5
139.9
144.6
88.74
4.72%
4.85%
63
29.54
Revenue growth%
15.75
16.38
15.68
13.88
11.74
14.03
15.10
12.76
14.20
14.80
8.97
14.20
14.50
24
7.41
Gross margin%
27.07
25.72
25.26
26.67
29.24
30.37
27.51
27.34
25.10
25.82
28.63
27.34
26.87
78
8.60
Operating margin%
10.68
11.41
11.03
13.72
14.79
12.77
12.58
13.41
14.12
14.10
28.42
13.41
13.09
91
13.11
Net margin%
4.32
7.19
4.68
7.02
4.75
6.65
9.22
9.00
8.24
8.92
18.02
8.92
7.10
35
16.10
P/E ratio (avg)x
34.17
34.52
34.16
33.99
30.32
33.45
30.01
29.56
28.40
31.16
23.11
30.01
32.31
34
29.74
EV/EBITx
10.54
10.49
10.81
9.651
9.075
8.268
8.665
9.403
10.13
10.88
36.01
9.403
9.890
35
17.44
FCF yield (avg)%
2.66
3.74
4.29
6.42
4.79
4.24
6.93
9.84
7.14
5.44
12.78
6.93
5.12
74
23.34
FCF margin%
26.14
25.29
27.48
26.33
24.71
23.80
24.81
25.50
25.77
27.67
7.40
25.50
25.63
78
0.822
FCF / Net incomex
1.859
1.927
2.066
2.150
2.164
2.530
3.043
3.483
3.620
3.615
1.609
3.483
2.347
85
23.76
ROIC%
18.79
18.68
15.90
17.10
14.25
16.47
18.37
19.93
20.27
20.80
26.35
19.93
18.53
19
24.09
Return on equity%
21.41
24.19
25.17
24.11
23.16
24.81
22.15
22.07
23.08
24.40
11.85
23.08
23.63
87
7.56
Return on assets%
19.70
21.74
20.57
18.73
19.34
20.40
22.99
21.70
20.33
19.35
20.30
20.40
20.36
61
10.51
EPS₹
18.01
19.65
20.68
20.60
18.75
18.51
17.96
19.28
17.28
16.26
11.14
(2.81%)
(0.33%)
—
18.64
EPS growth%
7.83
8.59
6.17
8.27
6.02
5.64
6.69
9.46
10.02
8.89
13.76
8.89
8.05
58
13.62
Bookvalue per sh₹
8.75
8.38
8.89
8.58
8.57
9.36
9.67
10.88
10.89
11.88
7.15
6.73%
1.98%
—
5.84
FCF per share₹
11.18
13.39
15.28
15.81
15.84
17.99
19.42
21.98
22.68
25.19
1.93
9.72%
8.99%
—
4.46
Dividend per sh₹
7.94
8.92
10.25
10.90
12.46
11.95
13.42
14.25
15.77
18.36
5.24
8.07%
8.55%
—
29.48
Div yield (avg)%
13.92
14.24
15.33
12.56
11.09
11.07
11.74
9.11
10.35
13.11
8.49
11.07
12.15
8
20.25
Payout ratio%
6.69
8.55
11.11
9.46
11.19
13.64
11.42
9.15
10.07
7.48
5.38
10.07
9.76
58
6.630
Shares (diluted)M
7.504
8.876
9.139
8.689
9.105
9.905
11.10
10.79
11.63
11.64
6.295
5.04%
4.87%
75
8.43
Buyback yield%
22.88
22.26
21.11
18.26
20.84
22.86
25.34
22.79
21.44
22.32
8.90
22.79
22.29
89
0.411
D/E ratiox
0.875
0.953
0.943
1.093
1.082
1.205
1.111
1.224
1.271
1.245
1.457
1.224
1.102
40
57.80
Enterprise value₹M
78.02
78.60
78.63
82.19
83.57
83.53
84.05
89.81
94.76
90.85
48.83
1.68%
2.03%
27
90.31
LT debt₹M
66.39
65.86
70.65
72.77
79.59
88.70
95.39
96.73
111.4
124.8
126.1
9.42%
5.96%
32
Revenue
₹144.6M
4.85%
1.00×
Cost of revenue
₹79.81M
4.83%
1.00×
Operating expenses
₹31.87M
5.02%
1.02×
Goodwill & intangibles
14.03%
Spread over hurdle
(3.81%)