32.67
Revenue₹M
44.95
46.79
49.67
53.30
54.65
56.75
59.93
64.01
66.45
71.20
35.41
5.43%
5.18%
37
12.94
Revenue growth%
6.52
9.39
7.75
10.63
12.90
14.37
13.56
13.76
11.79
13.73
19.02
13.73
12.34
90
15.49
Gross margin%
6.07
4.72
6.21
3.48
0.80
0.40
1.60
0.74
0.40
3.18
13.66
0.74
2.39
34
13.64
Operating margin%
24.28
23.04
21.43
24.32
22.18
23.98
22.60
24.98
23.96
23.97
8.10
23.97
23.97
66
19.39
Net margin%
27.91
27.47
30.37
32.47
32.77
29.82
29.69
26.83
25.28
27.97
29.67
27.97
28.83
12
21.45
P/E ratio (avg)x
9.074
8.979
10.36
11.13
13.31
14.31
15.18
17.81
18.31
18.83
36.39
17.81
13.81
94
11.80
EV/EBITx
19.27
22.35
22.01
24.51
24.02
23.66
28.01
28.72
33.97
37.11
19.32
28.72
24.27
59
10.07
FCF yield (avg)%
13.32
13.04
12.11
14.81
14.63
14.74
16.64
15.84
12.95
11.82
25.27
14.74
13.97
92
27.29
FCF margin%
19.70
18.65
17.26
20.13
17.45
17.68
15.30
16.53
19.31
19.37
4.45
17.68
18.16
18
1.577
FCF / Net incomex
0.478
0.450
0.435
0.467
0.534
0.539
0.567
0.552
0.528
0.549
0.183
0.549
0.531
79
8.63
ROIC%
14.92
17.65
20.26
20.16
18.31
17.98
20.92
20.92
21.14
18.49
26.69
20.92
19.32
52
11.05
Return on equity%
7.19
9.08
6.43
9.14
7.98
9.57
10.19
10.87
13.32
12.24
19.11
10.87
9.35
74
16.18
Return on assets%
19.66
18.28
16.12
17.83
18.80
18.39
20.07
23.03
24.02
21.58
29.30
21.58
19.23
13
4.20
EPS₹
2.22
2.22
2.54
2.85
3.30
3.29
3.56
3.46
3.56
3.59
4.49
1.67%
6.50%
—
28.12
EPS growth%
1.62
0.80
0.40
2.58
0.89
3.04
4.40
6.76
5.34
6.28
4.24
5.34
2.81
45
3.47
Bookvalue per sh₹
4.90
5.22
4.95
4.67
4.76
4.14
4.43
3.96
3.41
3.47
1.52
(6.14%)
(4.09%)
—
1.21
FCF per share₹
8.57
9.57
10.44
10.38
12.30
12.73
12.25
12.43
14.06
16.57
5.03
6.14%
7.39%
—
5.61
Dividend per sh₹
2.11
2.17
1.86
1.66
1.65
1.49
1.60
1.40
1.31
1.22
4.24
(5.91%)
(6.41%)
—
4.98
Div yield (avg)%
14.75
16.16
13.43
12.50
10.45
7.62
8.82
11.66
10.20
10.03
24.19
10.03
11.05
80
23.33
Payout ratio%
21.85
19.20
21.13
23.36
24.53
25.69
28.54
27.17
25.59
23.07
9.07
25.69
23.95
25
4.661
Shares (diluted)M
4.276
4.318
4.684
4.180
3.781
3.305
3.264
3.075
3.264
3.252
4.439
(2.97%)
(3.59%)
42
7.61
Buyback yield%
5.03
3.12
1.95
4.26
1.51
1.12
2.24
5.04
2.41
1.17
24.42
2.24
2.32
17
0.720
D/E ratiox
2.124
2.016
1.890
1.994
2.024
2.105
2.132
2.366
2.344
2.604
1.206
2.344
2.115
94
16.45
Enterprise value₹M
3.626
3.472
4.079
3.877
4.484
5.108
5.844
6.210
5.918
6.855
13.29
8.86%
7.34%
34
26.65
LT debt₹M
75.67
72.86
74.68
86.73
89.08
102.7
117.8
132.4
140.8
141.3
55.26
9.67%
7.45%
25
Revenue
₹71.20M
5.18%
1.00×
Cost of revenue
₹35.24M
5.36%
1.02×
Operating expenses
₹11.80M
5.23%
1.00×
Goodwill & intangibles
15.36%
Return on capital
272.57%
Spread over hurdle
263.48%