5.966
Revenue₹M
46.83
50.01
52.14
54.68
57.12
60.11
63.06
68.24
73.32
78.20
6.226
6.48%
5.94%
65
10.46
Revenue growth%
21.48
18.60
20.07
21.33
22.34
22.29
20.25
20.07
18.17
16.89
25.90
20.07
20.16
78
19.35
Gross margin%
15.02
17.02
14.38
15.23
17.15
19.89
21.73
24.32
27.00
28.55
9.83
24.32
18.52
35
27.76
Operating margin%
23.49
24.01
26.80
28.49
27.81
29.91
31.53
33.66
32.46
34.56
16.94
32.46
29.20
93
24.79
Net margin%
2.63
2.08
2.41
3.51
3.40
5.69
8.14
7.92
8.21
5.87
5.14
7.92
4.60
30
7.594
P/E ratio (avg)x
26.90
24.79
23.36
25.03
22.93
21.73
20.28
19.55
19.02
17.17
37.97
19.55
22.33
66
21.95
EV/EBITx
25.86
24.06
24.91
21.93
22.70
23.50
24.76
24.50
25.87
27.33
12.82
24.76
24.63
72
7.56
FCF yield (avg)%
30.77
28.10
29.81
31.00
30.32
27.51
29.40
26.53
26.35
27.51
13.78
27.51
28.75
55
9.77
FCF margin%
25.14
25.20
25.07
26.92
29.89
27.81
28.51
27.69
30.14
28.34
19.19
28.34
27.75
29
0.363
FCF / Net incomex
0.519
0.465
0.451
0.431
0.463
0.509
0.511
0.557
0.504
0.460
0.114
0.509
0.485
25
15.04
ROIC%
17.43
20.00
19.52
17.90
18.57
15.99
16.13
17.19
19.91
19.63
12.77
17.19
18.24
78
17.96
Return on equity%
15.19
13.25
15.31
14.12
15.76
17.22
15.26
12.55
10.98
12.31
14.60
12.55
14.65
7
9.74
Return on assets%
20.91
22.97
25.70
25.81
28.65
25.86
24.75
25.51
24.72
27.19
2.92
25.51
25.60
80
6.64
EPS₹
3.75
3.49
3.43
3.05
2.66
2.45
2.33
1.99
2.11
2.06
7.04
(4.91%)
(5.30%)
—
9.81
EPS growth%
18.42
19.54
17.87
15.62
13.64
14.93
16.81
14.06
13.93
11.77
24.50
14.06
15.27
95
3.95
Bookvalue per sh₹
6.61
6.55
6.28
5.89
5.67
6.38
6.68
7.15
6.76
7.01
6.89
4.34%
1.15%
—
4.36
FCF per share₹
4.92
4.97
4.51
4.90
5.10
5.00
4.67
4.19
4.03
4.41
6.50
(2.85%)
(1.18%)
—
4.73
Dividend per sh₹
4.76
5.48
5.20
5.21
5.75
6.35
7.26
7.01
7.34
6.73
1.58
3.20%
2.83%
—
22.95
Div yield (avg)%
17.00
16.09
16.53
17.25
19.49
18.11
17.49
16.48
17.41
20.20
3.92
17.49
17.33
76
25.19
Payout ratio%
28.35
27.86
28.63
28.40
28.42
30.62
30.33
29.88
32.51
29.53
28.64
30.33
29.08
5
11.86
Shares (diluted)M
19.31
22.39
25.45
26.18
27.39
28.13
26.55
25.32
28.51
28.43
12.21
0.75%
3.89%
25
14.64
Buyback yield%
29.11
30.75
29.20
26.34
28.21
27.46
24.67
22.16
24.45
22.99
12.13
24.45
26.90
68
0.152
D/E ratiox
0.631
0.694
0.754
0.820
0.887
0.940
0.972
1.092
1.011
1.048
0.541
1.011
0.913
61
29.12
Enterprise value₹M
26.28
26.26
25.73
28.34
28.84
31.72
36.57
34.60
36.38
41.42
30.40
7.51%
5.23%
87
78.50
LT debt₹M
18.10
17.44
19.29
19.53
20.51
21.44
24.68
25.85
25.17
27.48
22.86
6.02%
5.19%
15
Revenue
₹78.20M
5.94%
1.00×
Cost of revenue
₹54.74M
5.94%
1.00×
Operating expenses
₹13.27M
6.16%
1.02×
Goodwill & intangibles
14.71%
Spread over hurdle
(4.99%)