49.44
Revenue₹M
39.92
43.43
46.29
48.76
52.90
56.99
60.36
63.64
68.66
74.14
51.79
6.98%
7.17%
75
3.83
Revenue growth%
22.40
24.10
25.80
22.96
21.74
23.38
22.19
20.26
18.16
19.32
25.64
20.26
22.29
39
27.78
Gross margin%
15.68
16.56
17.53
17.38
15.28
15.08
15.99
16.31
13.82
11.82
4.58
15.08
15.84
16
14.33
Operating margin%
21.38
20.27
21.41
20.22
22.29
23.58
25.01
27.42
25.65
24.93
14.40
25.01
22.94
5
12.08
Net margin%
11.42
10.28
10.00
7.43
4.79
4.66
7.26
7.63
7.80
8.19
9.62
7.63
7.71
60
20.83
P/E ratio (avg)x
6.805
7.037
7.532
7.746
7.639
7.076
6.455
6.152
5.446
5.979
36.55
6.152
6.921
59
27.34
EV/EBITx
29.47
33.86
35.24
37.24
37.72
38.91
37.89
42.24
44.98
43.81
10.55
42.24
37.81
66
24.32
FCF yield (avg)%
25.95
24.92
27.40
30.00
30.65
29.47
29.79
28.54
27.42
27.31
28.29
28.54
27.98
47
20.43
FCF margin%
13.94
14.91
13.81
11.80
11.42
11.66
12.92
14.25
14.76
11.84
12.92
12.92
13.36
61
0.501
FCF / Net incomex
2.812
2.703
3.112
3.422
3.733
4.376
4.293
4.322
4.304
4.841
1.271
4.322
4.013
22
9.31
ROIC%
12.31
11.12
12.04
9.93
11.96
11.25
10.39
8.88
6.77
8.89
12.07
8.89
10.76
16
27.90
Return on equity%
9.06
6.88
8.85
9.55
9.95
9.66
10.52
12.38
10.30
8.39
16.07
10.30
9.61
94
18.63
Return on assets%
29.20
32.01
33.26
33.94
33.61
35.63
37.55
36.03
38.55
35.56
6.36
36.03
34.75
77
0.84
EPS₹
0.62
0.59
0.66
0.71
0.67
0.69
0.80
0.84
0.88
0.90
0.92
5.96%
4.43%
—
12.95
EPS growth%
17.70
20.08
18.01
17.81
16.61
14.23
12.51
14.69
17.03
14.50
25.66
14.50
16.82
82
3.51
Bookvalue per sh₹
2.66
2.61
2.71
2.78
2.84
2.74
2.90
3.20
3.32
3.33
0.71
3.22%
2.05%
—
0.88
FCF per share₹
5.04
5.74
6.74
7.68
8.87
8.42
9.40
9.97
10.06
11.03
1.12
4.45%
9.38%
—
2.92
Dividend per sh₹
2.65
2.97
3.07
3.05
2.86
3.09
3.50
3.69
3.85
4.01
3.46
6.99%
4.70%
—
21.54
Div yield (avg)%
10.26
11.94
12.40
14.27
13.55
13.56
14.20
16.83
17.44
18.09
10.01
16.83
13.88
6
4.01
Payout ratio%
11.08
13.78
11.49
10.10
11.45
11.44
9.71
10.06
7.79
7.80
26.93
9.71
10.59
29
15.04
Shares (diluted)M
24.72
27.92
30.63
33.36
34.69
41.29
42.28
50.88
57.86
68.99
15.61
14.74%
11.62%
80
4.86
Buyback yield%
29.35
28.41
28.39
30.80
28.44
29.69
30.31
29.78
28.48
28.08
2.64
29.69
28.92
67
1.764
D/E ratiox
1.666
1.566
1.648
1.848
1.943
2.218
2.548
2.488
2.357
2.551
1.400
2.488
2.080
83
54.43
Enterprise value₹M
57.75
58.37
67.82
72.66
81.94
79.60
89.79
95.71
106.4
102.3
64.47
4.55%
7.05%
48
13.21
LT debt₹M
77.05
77.26
76.43
88.60
93.30
90.97
101.6
105.5
122.1
125.8
34.02
6.16%
6.50%
91
Revenue
₹74.14M
7.17%
1.00×
Cost of revenue
₹39.28M
6.78%
0.96×
Operating expenses
₹11.90M
7.74%
1.06×
Spread over hurdle
21.22%