87.64
Revenue₹M
42.77
46.05
49.36
52.16
55.01
59.03
62.36
67.50
73.83
78.38
90.84
7.34%
7.21%
46
6.39
Revenue growth%
12.25
15.24
16.69
13.90
11.20
8.27
10.69
9.44
9.44
12.42
23.46
9.44
11.73
17
23.29
Gross margin%
19.38
18.14
20.46
19.33
21.78
23.92
23.91
26.16
26.57
23.92
20.87
23.92
22.84
89
8.55
Operating margin%
13.97
15.74
16.62
16.16
17.19
14.75
15.01
14.62
15.94
18.83
24.20
15.01
15.84
28
27.49
Net margin%
21.08
22.54
19.64
22.48
21.91
23.94
24.29
25.01
23.10
21.11
27.42
23.94
22.51
60
34.25
P/E ratio (avg)x
14.41
15.83
17.48
17.68
18.36
20.51
21.02
20.15
18.95
20.24
13.62
20.24
18.65
56
23.24
EV/EBITx
26.98
28.02
30.73
32.96
34.77
36.09
38.94
37.23
41.35
38.47
37.52
38.47
35.43
21
22.41
FCF yield (avg)%
4.02
5.74
6.22
4.86
7.35
9.15
9.92
7.46
7.92
6.53
4.64
7.92
6.94
20
13.20
FCF margin%
26.21
27.68
28.93
27.87
28.86
30.02
32.78
30.43
29.15
28.44
15.59
30.02
28.90
86
1.758
FCF / Net incomex
1.427
1.560
1.561
1.659
1.845
2.198
2.345
2.388
2.677
3.060
0.461
2.388
2.021
45
9.02
ROIC%
26.63
25.12
25.82
23.67
24.98
25.70
26.41
27.09
25.99
27.13
5.84
26.41
25.91
75
13.26
Return on equity%
19.46
16.65
17.63
18.35
18.45
18.19
17.24
20.16
19.94
19.28
28.75
19.28
18.40
6
7.21
Return on assets%
32.24
33.41
34.30
37.04
39.60
41.25
38.76
38.86
40.61
43.22
4.10
40.61
38.81
66
7.82
EPS₹
3.95
4.22
3.85
3.70
3.63
3.51
3.56
3.65
3.45
3.21
7.98
(2.43%)
(1.15%)
—
17.69
EPS growth%
13.12
11.05
9.44
11.19
12.05
10.82
7.88
8.62
8.83
9.03
10.83
8.83
10.13
24
6.40
Bookvalue per sh₹
10.68
12.29
14.72
16.10
17.37
18.85
18.75
18.48
22.20
22.50
3.02
5.31%
7.74%
—
6.97
FCF per share₹
5.08
5.88
6.40
6.25
6.70
6.88
6.59
6.75
6.98
7.22
3.13
1.50%
3.97%
—
3.11
Dividend per sh₹
8.31
8.08
7.48
8.36
8.40
8.88
8.47
7.65
6.96
7.53
7.04
(2.15%)
(1.47%)
—
11.99
Div yield (avg)%
23.81
26.55
23.79
25.16
22.48
24.92
24.82
27.10
26.78
26.67
3.71
26.67
25.04
93
15.71
Payout ratio%
14.51
14.07
11.67
13.26
13.22
15.46
15.11
15.66
17.24
19.41
12.36
15.66
14.81
32
4.674
Shares (diluted)M
5.548
5.282
6.229
7.134
7.567
8.064
8.367
8.605
8.228
8.863
4.599
3.21%
5.54%
60
15.69
Buyback yield%
14.31
16.48
17.23
18.74
17.11
15.62
16.62
19.16
16.51
15.37
24.61
16.51
16.57
25
0.566
D/E ratiox
2.452
2.621
2.609
2.874
3.264
3.721
3.935
4.701
4.818
5.707
0.331
4.701
3.492
34
7.207
Enterprise value₹M
82.79
84.53
89.29
99.15
111.0
107.7
119.0
128.5
122.2
126.2
10.17
2.60%
5.15%
21
37.11
LT debt₹M
120.2
120.7
120.9
118.7
131.9
127.1
134.5
125.8
125.6
138.1
52.93
0.91%
2.23%
47
Revenue
₹78.38M
7.21%
1.00×
Cost of revenue
₹54.87M
7.21%
1.00×
Operating expenses
₹17.49M
7.65%
1.04×
Goodwill & intangibles
17.97%
Property and equipment
17.20%
Spread over hurdle
(4.54%)