85.26
Revenue₹M
92.95
92.31
92.64
93.47
95.44
96.13
95.51
97.24
99.16
101.8
89.91
1.29%
0.86%
57
8.72
Revenue growth%
32.75
31.70
30.86
33.71
32.42
35.27
34.36
33.31
32.66
34.05
8.12
34.05
33.03
74
17.61
Gross margin%
19.15
16.72
18.13
20.61
17.94
15.35
16.34
16.46
18.30
17.21
17.14
16.46
17.58
73
26.50
Operating margin%
24.27
26.13
25.13
27.33
25.62
25.03
24.44
25.15
22.65
20.73
6.85
24.44
25.08
57
20.52
Net margin%
13.14
10.19
11.03
12.37
13.04
11.81
9.45
11.77
12.66
15.10
15.25
11.81
12.09
59
23.16
P/E ratio (avg)x
13.53
15.08
14.90
13.87
14.00
14.04
13.12
12.88
13.05
12.02
28.95
13.05
13.70
24
24.18
EV/EBITx
13.13
13.76
15.30
16.23
16.15
16.87
16.70
17.75
17.94
19.53
27.62
17.75
16.46
55
15.57
FCF yield (avg)%
35.89
37.33
38.69
40.74
39.58
41.72
40.15
37.80
35.01
32.39
5.43
37.80
38.25
43
13.62
FCF margin%
0.40
1.08
2.78
5.27
6.41
8.05
7.93
5.67
7.82
8.02
29.03
7.93
6.04
36
0.861
FCF / Net incomex
0.975
0.910
0.891
0.809
0.864
0.747
0.681
0.673
0.639
0.568
1.563
0.673
0.778
21
2.78
ROIC%
1.36
3.48
1.78
3.08
4.27
5.63
3.67
2.02
0.40
3.10
26.09
3.10
3.09
49
6.10
Return on equity%
18.79
17.35
15.76
14.59
15.99
18.41
15.54
16.07
18.38
18.28
5.70
18.28
16.71
53
6.09
Return on assets%
14.08
13.40
15.78
13.43
10.45
8.03
9.07
7.72
5.87
7.59
2.41
7.72
9.76
38
2.29
EPS₹
2.75
3.20
3.31
3.67
4.16
4.67
4.84
5.55
5.79
5.52
2.49
5.79%
8.40%
—
20.60
EPS growth%
18.66
21.12
19.08
19.69
21.21
23.86
21.93
20.94
21.99
23.17
20.77
21.99
21.17
8
1.42
Bookvalue per sh₹
3.41
3.76
3.76
3.55
3.23
3.03
2.97
3.01
3.27
3.05
3.28
(1.16%)
(1.47%)
—
0.83
FCF per share₹
1.48
1.50
1.47
1.47
1.40
1.40
1.23
1.16
1.26
1.21
1.91
(2.95%)
(2.57%)
—
1.33
Dividend per sh₹
3.66
3.26
3.08
3.40
3.69
3.81
3.67
4.06
3.73
3.64
1.13
(0.25%)
0.76%
—
15.62
Div yield (avg)%
11.05
8.31
8.65
5.96
3.59
4.30
5.01
7.96
6.81
8.66
14.82
6.81
7.39
35
26.55
Payout ratio%
14.32
12.00
11.56
12.15
11.53
9.21
11.61
13.64
15.01
15.64
6.08
13.64
12.08
18
13.26
Shares (diluted)M
27.58
29.65
32.91
36.56
41.60
48.96
52.99
51.69
53.87
65.16
13.26
9.39%
11.01%
39
3.19
Buyback yield%
24.52
26.17
24.05
22.28
21.68
21.23
20.77
17.99
19.50
19.97
18.04
19.97
21.45
7
1.673
D/E ratiox
0.220
0.238
0.244
0.285
0.308
0.366
0.434
0.497
0.575
0.681
0.507
0.497
0.337
50
59.36
Enterprise value₹M
39.41
40.72
36.38
33.73
30.29
30.21
32.75
33.91
33.26
35.55
8.808
3.25%
(0.38%)
53
51.16
LT debt₹M
9.480
9.586
9.019
9.733
10.74
11.17
11.16
11.87
12.53
13.52
39.43
4.72%
3.63%
46
Revenue
₹101.8M
0.86%
1.00×
Cost of revenue
₹68.25M
0.55%
0.97×
Operating expenses
₹13.99M
1.49%
1.06×
Goodwill & intangibles
20.57%
Spread over hurdle
13.40%