22.12
Revenue₹M
86.76
89.35
90.53
91.25
93.85
92.86
92.26
91.50
93.88
94.03
24.33
0.04%
0.86%
17
3.01
Revenue growth%
9.51
10.88
10.99
12.30
9.91
12.33
10.12
10.56
9.88
10.11
12.61
10.12
10.34
51
12.99
Gross margin%
11.49
9.79
12.67
13.05
12.31
13.83
15.32
17.78
17.66
18.45
6.29
17.66
13.44
11
16.43
Operating margin%
25.09
26.37
27.62
28.43
25.96
23.44
24.20
25.75
27.96
27.82
2.59
25.75
26.17
48
28.02
Net margin%
22.23
22.31
21.67
24.62
24.00
22.42
20.48
20.75
20.49
18.86
2.83
20.49
21.95
58
22.71
P/E ratio (avg)x
18.82
17.97
19.29
22.26
24.47
25.59
28.02
27.15
28.43
28.90
33.19
28.02
25.03
76
21.19
EV/EBITx
35.15
36.00
35.75
35.97
38.39
35.77
35.58
31.63
30.41
30.55
32.57
31.63
35.66
63
19.70
FCF yield (avg)%
10.37
12.59
13.36
14.09
16.57
16.20
14.41
17.21
16.62
18.14
4.87
16.62
15.30
18
15.30
FCF margin%
16.88
16.74
15.51
16.00
14.18
13.02
15.78
12.95
14.72
14.60
25.10
14.60
15.12
36
1.669
FCF / Net incomex
1.667
1.904
2.166
2.073
1.915
1.948
2.092
2.352
2.621
2.875
1.213
2.352
2.082
48
10.52
ROIC%
18.00
20.79
18.82
16.61
13.82
13.16
11.21
10.13
9.03
9.04
9.70
10.13
13.49
72
2.43
Return on equity%
29.93
31.30
31.00
28.01
29.34
28.19
30.01
31.72
29.77
28.33
6.90
29.77
29.85
80
8.27
Return on assets%
21.13
21.38
18.51
18.07
17.99
17.94
20.09
19.64
16.78
16.46
21.08
17.94
18.29
62
8.12
EPS₹
9.41
10.74
11.29
11.33
13.57
14.80
14.88
14.46
17.30
20.66
8.60
8.78%
8.95%
—
12.91
EPS growth%
8.71
9.70
11.57
9.56
7.06
7.08
8.90
6.09
5.80
6.13
15.96
6.13
7.90
38
3.04
Bookvalue per sh₹
2.49
2.36
2.31
2.29
2.29
2.08
1.96
2.09
2.17
2.36
8.21
0.56%
(0.98%)
—
5.13
FCF per share₹
7.62
8.53
9.65
9.69
11.69
12.60
14.31
17.18
20.02
21.65
8.04
13.11%
12.52%
—
3.51
Dividend per sh₹
4.69
4.69
4.46
3.95
3.54
3.81
3.65
3.53
3.80
3.50
7.48
(0.27%)
(2.01%)
—
25.64
Div yield (avg)%
29.61
30.15
29.49
28.47
25.81
24.48
25.98
24.34
27.01
29.81
8.13
25.98
27.74
77
15.43
Payout ratio%
27.93
26.74
26.87
27.92
30.80
30.47
30.31
32.36
31.88
34.55
21.46
31.88
30.39
13
4.608
Shares (diluted)M
6.162
6.907
7.228
8.245
9.216
10.64
10.60
10.16
10.37
12.24
4.506
5.84%
8.07%
14
5.63
Buyback yield%
5.29
2.91
3.30
3.17
0.76
1.50
2.46
1.51
0.40
0.40
24.68
1.50
1.99
41
0.317
D/E ratiox
0.563
0.550
0.481
0.439
0.374
0.357
0.327
0.313
0.334
0.305
0.740
0.327
0.366
54
68.20
Enterprise value₹M
60.10
60.32
56.54
60.34
61.05
64.05
59.51
61.56
63.98
59.37
18.82
(0.56%)
0.57%
58
86.68
LT debt₹M
88.18
90.32
82.40
84.91
90.40
92.10
97.97
87.49
90.59
86.36
38.10
(0.91%)
(0.73%)
90
Revenue
₹94.03M
0.86%
1.00×
Cost of revenue
₹65.82M
0.86%
1.00×
Operating expenses
₹17.44M
0.39%
0.95×
Goodwill & intangibles
13.52%
Spread over hurdle
(1.21%)