88.13
Revenue₹M
76.39
77.87
78.03
77.43
77.81
78.68
80.20
81.64
82.67
82.11
91.71
1.08%
0.99%
95
6.45
Revenue growth%
14.83
14.13
11.42
11.54
12.47
14.68
13.24
11.31
8.89
7.60
26.10
11.31
12.00
23
14.00
Gross margin%
4.20
6.54
6.21
6.76
9.41
8.99
9.44
10.45
7.94
7.57
9.45
8.99
7.76
69
16.51
Operating margin%
17.32
19.87
19.28
20.31
20.68
19.62
18.94
16.86
18.05
16.05
23.73
18.05
19.11
62
27.08
Net margin%
22.52
23.56
21.27
22.13
22.35
25.12
26.03
28.29
25.98
26.96
23.48
26.03
24.34
31
34.09
P/E ratio (avg)x
16.84
16.94
17.27
17.78
17.48
18.19
17.92
19.39
20.68
18.94
24.44
18.94
17.85
62
9.193
EV/EBITx
16.74
16.31
17.44
17.66
16.93
18.94
17.94
17.42
17.43
20.11
25.43
17.94
17.44
25
18.10
FCF yield (avg)%
14.84
15.12
16.66
19.00
16.71
16.22
15.29
15.00
16.41
16.07
7.26
16.07
16.15
47
15.20
FCF margin%
17.43
14.55
15.01
13.98
13.78
16.14
14.37
13.03
14.51
14.05
12.44
14.37
14.44
74
0.536
FCF / Net incomex
0.469
0.438
0.379
0.329
0.341
0.290
0.311
0.268
0.288
0.260
0.962
0.288
0.320
57
16.17
ROIC%
12.24
13.14
15.58
13.37
10.79
11.34
14.02
14.75
13.68
13.41
23.95
13.68
13.39
43
22.79
Return on equity%
1.05
0.40
0.40
0.40
3.09
0.40
0.40
1.81
0.40
1.53
16.63
0.40
0.40
69
14.11
Return on assets%
25.73
27.93
27.29
24.41
22.80
22.65
21.60
20.80
20.60
21.30
12.45
21.30
22.72
24
15.93
EPS₹
3.00
2.75
2.55
2.26
2.22
1.97
1.83
1.92
1.79
1.67
17.02
(5.50%)
(6.32%)
—
7.97
EPS growth%
7.80
9.63
7.46
4.80
6.61
3.94
3.44
3.75
4.57
4.97
11.80
3.94
4.89
13
8.19
Bookvalue per sh₹
8.32
8.90
10.00
9.27
9.73
8.94
9.28
8.87
8.71
8.65
16.66
(2.32%)
1.42%
—
6.67
FCF per share₹
9.05
8.63
9.78
9.68
8.92
9.03
8.95
9.39
9.32
9.05
7.63
0.28%
0.33%
—
5.93
Dividend per sh₹
17.56
20.53
22.04
25.31
29.50
29.34
29.67
30.70
34.21
32.57
5.38
2.00%
6.97%
—
11.28
Div yield (avg)%
33.34
31.55
31.43
33.01
30.65
30.56
32.64
31.67
31.52
29.18
26.63
31.52
31.54
53
19.02
Payout ratio%
7.26
9.98
9.90
7.55
7.74
7.20
8.07
10.14
7.51
5.51
17.71
7.51
7.65
23
2.574
Shares (diluted)M
3.926
4.318
5.052
5.832
6.063
7.128
7.170
8.278
9.473
10.31
2.562
11.20%
11.34%
71
18.00
Buyback yield%
17.47
18.62
18.81
21.48
20.17
19.54
18.51
18.75
17.59
15.54
29.89
18.51
18.68
82
1.220
D/E ratiox
1.877
1.983
2.347
2.537
2.490
2.859
3.043
3.458
3.637
3.946
1.548
3.458
2.698
87
18.26
Enterprise value₹M
69.97
75.50
83.50
92.02
95.95
90.72
102.2
104.2
101.1
113.4
22.43
3.39%
4.11%
86
51.82
LT debt₹M
167.1
198.1
230.7
265.9
313.6
333.6
338.3
386.7
468.8
545.7
95.09
11.71%
12.84%
33
Revenue
₹82.11M
0.99%
1.00×
Cost of revenue
₹54.33M
0.70%
0.97×
Operating expenses
₹10.17M
1.71%
1.07×
Goodwill & intangibles
16.06%
Property and equipment
15.70%
Spread over hurdle
(7.32%)