77.78
Revenue₹M
67.26
69.72
71.13
72.28
76.65
79.01
83.08
85.27
89.61
92.09
84.91
3.74%
3.40%
19
10.15
Revenue growth%
20.57
19.16
18.38
18.90
21.39
18.49
20.36
20.88
21.26
20.41
18.39
20.41
20.38
16
17.43
Gross margin%
24.06
26.78
27.35
28.19
30.86
30.64
30.10
29.67
31.16
31.88
6.65
30.64
29.89
34
3.56
Operating margin%
30.45
33.41
32.66
32.18
33.73
33.23
33.95
31.42
31.66
30.76
26.35
31.66
32.42
43
23.94
Net margin%
25.76
27.74
26.75
26.77
29.31
31.25
28.73
26.58
26.71
29.25
8.70
28.73
27.25
22
18.90
P/E ratio (avg)x
7.727
8.706
7.884
7.988
8.937
8.792
9.903
9.668
9.586
9.889
34.25
9.668
8.865
6
17.97
EV/EBITx
30.06
30.78
31.60
30.17
30.85
29.00
33.80
32.49
33.40
38.74
30.50
33.40
31.23
21
25.43
FCF yield (avg)%
16.85
16.48
19.26
20.09
17.56
15.03
16.95
15.17
13.68
11.02
10.12
15.03
16.66
90
8.31
FCF margin%
13.69
14.65
11.85
11.58
14.32
16.09
13.78
11.41
12.70
14.46
4.18
13.78
13.74
57
0.172
FCF / Net incomex
1.113
1.078
1.035
0.982
1.055
1.092
1.151
1.037
0.891
0.802
0.642
1.037
1.046
54
9.83
ROIC%
12.29
14.98
17.20
17.45
15.43
17.44
18.46
19.84
18.07
15.65
7.98
18.07
17.32
85
24.92
Return on equity%
16.90
15.17
15.91
15.52
14.37
14.13
12.89
13.97
14.84
16.25
15.80
14.13
15.01
33
8.57
Return on assets%
6.97
6.92
6.93
4.70
7.26
6.47
3.68
6.52
7.69
8.64
5.52
6.52
6.92
25
5.07
EPS₹
2.94
2.86
2.68
2.36
2.10
1.92
1.75
1.63
1.48
1.33
5.63
(8.63%)
(6.82%)
—
22.77
EPS growth%
3.63
1.51
3.10
5.79
6.91
8.59
8.75
9.30
6.90
7.04
8.50
8.59
6.91
14
3.24
Bookvalue per sh₹
3.72
3.35
3.44
3.09
3.17
3.01
3.20
3.58
3.80
3.83
1.91
3.87%
(0.60%)
—
4.07
FCF per share₹
2.38
2.65
3.18
3.37
3.57
3.89
4.22
4.66
5.28
5.74
2.18
9.95%
10.59%
—
2.79
Dividend per sh₹
5.62
5.68
6.35
6.33
6.57
6.78
8.23
8.81
8.93
8.82
4.82
6.06%
6.23%
—
13.02
Div yield (avg)%
9.94
11.10
13.27
11.53
12.81
12.48
12.30
12.36
13.23
12.47
6.71
12.47
12.42
86
21.01
Payout ratio%
0.40
0.76
0.40
0.40
0.40
1.20
3.69
1.34
0.40
0.40
26.28
1.20
0.40
71
16.33
Shares (diluted)M
24.78
29.06
34.98
40.30
42.37
44.66
49.04
51.77
61.04
71.03
16.72
10.89%
11.20%
18
24.47
Buyback yield%
15.83
14.70
14.85
12.58
13.37
13.36
13.70
13.02
13.83
16.75
18.25
13.70
13.77
17
0.111
D/E ratiox
1.054
1.064
0.971
0.970
0.982
0.972
0.931
0.791
0.843
0.726
0.549
0.843
0.970
65
88.07
Enterprise value₹M
80.98
76.68
76.28
64.93
61.98
59.22
52.82
48.52
42.68
44.81
23.25
(6.28%)
(5.02%)
93
17.84
LT debt₹M
88.99
91.66
89.39
92.99
95.44
85.64
76.54
78.03
85.27
74.86
88.07
(4.74%)
(2.77%)
69
Revenue
₹92.09M
3.40%
1.00×
Cost of revenue
₹59.04M
3.42%
1.00×
Operating expenses
₹19.94M
2.94%
0.96×
Goodwill & intangibles
16.87%
Spread over hurdle
10.92%