8.823
Revenue₹M
74.40
80.87
88.58
93.79
101.6
109.1
114.4
122.5
128.7
136.7
9.238
6.10%
6.94%
6
14.32
Revenue growth%
2.13
1.92
1.74
0.50
2.03
2.02
0.40
0.40
0.40
0.40
12.37
0.40
1.12
28
11.21
Gross margin%
5.58
3.17
4.00
6.66
6.08
6.45
6.78
4.85
2.85
0.40
28.94
4.85
5.22
25
21.85
Operating margin%
13.90
11.69
11.23
9.90
9.59
8.69
7.07
6.29
7.08
4.40
24.22
7.07
9.14
21
3.61
Net margin%
24.03
22.34
20.03
21.57
19.87
18.32
20.71
17.99
20.08
19.65
27.45
19.65
20.05
74
30.73
P/E ratio (avg)x
49.29
57.33
66.49
70.08
76.46
87.26
95.70
104.0
120.9
141.4
37.85
104.0
81.86
82
20.28
EV/EBITx
13.57
14.36
15.07
16.17
15.95
17.61
17.33
17.38
16.42
15.87
9.186
17.33
16.06
35
8.26
FCF yield (avg)%
11.95
13.24
14.00
14.75
15.82
16.49
19.43
21.42
18.56
17.13
16.05
18.56
16.16
68
15.72
FCF margin%
24.09
26.56
25.38
25.80
24.50
21.85
19.87
22.04
23.65
20.81
14.31
21.85
23.87
70
1.330
FCF / Net incomex
2.354
2.776
2.772
2.721
3.234
3.771
4.241
4.831
5.058
5.407
1.291
4.831
3.502
64
25.68
ROIC%
25.96
25.82
28.73
28.11
30.93
31.83
29.48
27.97
29.51
27.13
6.69
29.48
28.42
79
3.22
Return on equity%
28.89
30.28
31.12
32.06
30.12
29.72
31.11
29.54
29.84
28.10
5.83
29.72
29.98
68
13.90
Return on assets%
4.00
2.23
3.62
1.68
0.40
3.03
4.45
5.14
6.65
6.56
7.59
5.14
3.81
83
5.57
EPS₹
5.04
4.97
4.47
5.02
5.27
4.85
5.08
4.93
5.31
5.18
5.92
(0.37%)
1.36%
—
24.65
EPS growth%
31.27
33.43
35.95
37.46
37.91
35.44
33.70
31.46
31.75
33.94
22.46
33.70
33.82
31
2.33
Bookvalue per sh₹
4.55
5.14
5.00
5.15
5.03
5.18
5.10
5.17
5.30
5.49
2.22
1.78%
1.90%
—
5.19
FCF per share₹
9.39
9.52
8.77
8.78
9.12
8.50
8.33
9.03
9.40
10.20
8.82
2.27%
0.05%
—
11.45
Dividend per sh₹
4.28
4.23
4.34
3.87
3.77
3.57
3.76
3.95
3.54
3.28
5.54
(2.78%)
(2.24%)
—
5.09
Div yield (avg)%
28.44
29.32
30.82
31.20
29.18
27.30
29.67
30.41
33.10
35.53
28.08
30.41
30.04
7
14.51
Payout ratio%
28.00
27.98
28.38
30.22
31.84
29.35
29.21
28.43
28.88
29.41
14.48
29.21
29.05
18
4.442
Shares (diluted)M
5.944
6.361
7.516
8.805
10.41
11.40
11.35
11.05
12.52
13.77
4.491
5.76%
9.65%
75
14.07
Buyback yield%
6.62
4.70
6.75
5.30
3.83
4.81
5.48
4.19
5.03
6.49
26.09
5.03
5.16
74
0.713
D/E ratiox
1.244
1.380
1.415
1.512
1.539
1.740
1.879
2.012
1.939
1.916
0.695
1.916
1.639
77
49.07
Enterprise value₹M
8.771
8.412
7.436
6.897
6.656
7.229
7.291
7.771
7.057
7.039
104.5
1.13%
(3.57%)
34
32.45
LT debt₹M
83.89
77.08
71.90
81.70
87.50
97.39
92.84
105.4
95.38
95.33
44.71
1.73%
0.72%
73
Revenue
₹136.7M
6.94%
1.00×
Cost of revenue
₹95.66M
6.94%
1.00×
Operating expenses
₹21.12M
7.30%
1.03×
Goodwill & intangibles
18.16%
Property and equipment
17.38%
Spread over hurdle
(2.69%)