112.0
Revenue₹M
70.64
75.79
79.96
84.95
91.50
97.60
107.6
116.7
127.9
134.8
124.5
8.05%
7.70%
70
9.66
Revenue growth%
29.48
30.18
30.72
28.73
27.53
24.70
22.16
21.07
23.64
25.69
13.50
23.64
26.61
23
25.84
Gross margin%
18.29
16.32
14.55
11.67
14.46
15.28
13.36
13.72
12.39
10.30
27.50
13.36
14.09
39
3.53
Operating margin%
15.17
16.71
13.95
14.23
16.25
17.54
18.04
20.86
19.78
18.44
25.17
18.44
17.13
14
25.62
Net margin%
9.26
8.76
6.97
6.70
9.39
7.56
5.68
5.27
2.55
2.49
21.78
5.27
6.84
16
21.96
P/E ratio (avg)x
17.19
17.18
16.02
15.19
15.90
16.04
17.50
15.43
15.31
13.23
20.24
15.43
15.96
62
11.94
EV/EBITx
25.71
25.84
26.66
23.72
25.72
28.56
29.58
33.27
35.60
37.39
37.05
33.27
27.61
43
26.09
FCF yield (avg)%
2.60
3.22
0.61
3.58
3.44
3.22
0.90
2.13
3.48
1.73
6.68
2.13
2.91
22
27.88
FCF margin%
24.46
24.84
25.36
28.07
25.78
25.91
25.66
28.08
29.18
27.01
13.90
27.01
25.85
41
0.189
FCF / Net incomex
0.458
0.430
0.380
0.373
0.363
0.357
0.374
0.375
0.377
0.385
0.945
0.375
0.376
40
7.13
ROIC%
11.13
10.90
8.59
6.82
9.67
11.41
13.80
13.31
10.34
10.38
7.44
11.41
10.64
76
15.02
Return on equity%
5.00
7.34
9.66
11.52
13.31
13.57
13.46
13.06
14.68
13.02
6.98
13.46
13.04
69
14.56
Return on assets%
3.10
0.40
0.87
2.62
4.87
3.86
5.93
3.00
1.97
2.19
13.85
3.00
2.81
90
1.97
EPS₹
0.78
0.80
0.76
0.70
0.80
0.80
0.81
0.81
0.77
0.87
2.05
1.88%
0.36%
—
15.43
EPS growth%
10.40
13.32
12.30
11.44
10.81
12.42
14.94
17.40
14.67
13.82
29.89
14.67
12.87
48
1.94
Bookvalue per sh₹
2.93
2.57
2.27
2.49
2.56
2.66
2.36
2.51
2.62
2.31
1.08
(2.08%)
(1.36%)
—
0.79
FCF per share₹
2.55
2.44
2.32
2.13
2.20
2.41
2.67
2.51
2.51
2.29
0.60
0.79%
(1.43%)
—
1.55
Dividend per sh₹
3.29
3.53
3.55
3.67
3.79
3.97
4.56
4.92
4.77
4.56
1.16
3.74%
2.55%
—
14.48
Div yield (avg)%
12.82
11.77
10.17
10.99
10.63
11.25
13.33
12.54
10.85
10.03
5.03
11.25
11.12
66
23.17
Payout ratio%
2.58
0.57
0.40
2.76
0.40
1.11
3.99
6.72
5.37
4.29
15.82
4.29
2.67
36
24.27
Shares (diluted)M
32.47
33.19
30.00
31.70
33.01
29.09
27.04
27.41
27.07
27.56
24.54
(3.54%)
(0.82%)
31
13.16
Buyback yield%
7.12
7.78
5.31
7.28
6.78
7.97
6.70
5.78
6.62
9.05
13.12
6.70
6.95
38
0.274
D/E ratiox
0.318
0.284
0.263
0.262
0.275
0.254
0.278
0.254
0.271
0.296
0.631
0.271
0.273
84
39.10
Enterprise value₹M
22.62
24.09
23.07
20.42
19.85
17.65
16.66
17.41
18.02
18.30
134.2
(1.61%)
(1.45%)
18
112.6
LT debt₹M
63.32
65.41
58.07
59.03
58.51
55.30
51.09
52.52
46.34
51.46
61.59
(2.54%)
(1.18%)
12
Revenue
₹134.8M
7.70%
1.00×
Cost of revenue
₹94.35M
7.70%
1.00×
Operating expenses
₹23.33M
7.71%
1.00×
Goodwill & intangibles
13.70%
Spread over hurdle
(5.49%)