61.28
Revenue₹M
92.96
94.45
97.41
98.98
99.42
102.9
103.8
106.6
110.2
109.6
68.44
1.97%
2.00%
86
10.69
Revenue growth%
32.82
31.69
34.33
32.35
34.67
32.73
30.39
29.55
27.96
25.35
7.43
29.55
32.02
72
23.94
Gross margin%
8.51
9.70
6.83
4.63
2.50
0.40
0.40
1.72
2.28
0.50
12.18
0.50
2.39
19
28.67
Operating margin%
14.81
15.53
12.79
10.17
9.74
7.72
6.41
3.54
4.42
2.62
11.34
4.42
8.73
69
25.47
Net margin%
1.77
0.40
0.72
0.99
3.19
5.78
4.26
7.25
7.11
6.08
17.13
6.08
3.73
73
15.27
P/E ratio (avg)x
41.71
39.71
41.32
45.23
53.02
59.54
61.24
66.15
62.38
58.89
7.857
61.24
55.95
85
12.46
EV/EBITx
7.613
8.477
8.650
9.017
9.199
9.965
10.35
10.23
12.00
12.64
9.337
10.35
9.582
29
22.05
FCF yield (avg)%
17.05
19.87
20.94
23.55
23.04
23.01
21.12
20.95
22.28
20.29
21.28
21.12
21.03
37
15.16
FCF margin%
12.94
14.26
16.65
14.77
12.63
11.52
11.07
10.76
13.51
12.86
22.47
11.52
12.90
72
0.956
FCF / Net incomex
0.522
0.533
0.533
0.606
0.694
0.710
0.715
0.692
0.700
0.751
0.478
0.710
0.693
49
15.08
ROIC%
1.96
0.40
2.35
0.40
0.40
0.40
0.40
1.15
0.40
0.40
18.35
0.40
0.40
59
13.56
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
1.10
0.40
1.19
2.72
23.48
1.10
0.40
66
18.97
Return on assets%
13.78
11.64
8.93
6.44
4.23
2.37
4.44
2.31
3.88
2.91
12.50
2.91
4.34
33
7.32
EPS₹
2.92
3.36
3.82
3.72
4.11
4.20
4.24
4.58
4.60
4.38
7.76
1.28%
4.69%
—
2.26
EPS growth%
6.72
6.20
8.62
6.75
4.33
3.20
1.49
0.92
2.25
3.78
26.28
2.25
4.06
15
4.55
Bookvalue per sh₹
12.30
13.36
14.78
17.64
17.30
17.51
21.24
21.39
24.82
29.21
1.67
11.05%
11.14%
—
6.61
FCF per share₹
9.72
10.41
11.59
13.28
15.58
18.31
20.22
22.51
21.81
22.38
6.48
7.51%
10.62%
—
1.91
Dividend per sh₹
9.52
10.17
9.83
10.65
10.23
9.75
10.40
11.61
11.17
11.09
7.80
1.64%
2.67%
—
14.45
Div yield (avg)%
19.71
18.50
18.53
20.80
21.31
18.84
16.18
16.11
15.04
12.68
14.54
16.11
18.52
73
12.93
Payout ratio%
0.40
0.40
0.40
2.18
1.26
0.40
0.97
0.40
0.40
0.40
20.61
0.40
0.40
57
5.101
Shares (diluted)M
8.479
8.476
10.29
11.30
11.54
13.75
13.59
14.16
15.42
15.98
5.267
6.73%
8.08%
44
5.21
Buyback yield%
22.50
24.90
22.33
24.99
26.15
28.14
28.34
25.79
27.78
29.14
12.11
28.14
25.97
15
1.643
D/E ratiox
1.064
1.077
1.245
1.314
1.303
1.266
1.392
1.553
1.816
1.970
1.319
1.553
1.308
6
53.70
Enterprise value₹M
49.41
49.22
46.57
46.73
45.39
47.89
42.12
45.52
46.29
48.18
31.64
1.20%
(0.15%)
16
61.67
LT debt₹M
75.13
69.00
66.91
57.04
50.58
53.43
55.73
53.75
51.10
48.47
105.4
(0.85%)
(4.56%)
27
Revenue
₹109.6M
2.00%
1.00×
Cost of revenue
₹57.34M
2.06%
1.01×
Operating expenses
₹19.89M
2.06%
1.01×
Goodwill & intangibles
16.34%
Return on capital
167.45%
Spread over hurdle
157.72%