30.26
Revenue₹M
101.1
104.2
110.2
111.5
117.0
123.4
126.4
130.4
136.5
144.1
33.38
4.27%
4.17%
27
10.74
Revenue growth%
9.64
11.99
11.21
9.52
8.64
7.67
5.41
4.88
2.02
4.46
26.33
4.88
8.16
43
21.57
Gross margin%
10.27
7.58
5.51
3.99
4.24
5.59
7.40
6.82
9.14
10.61
28.00
7.40
7.11
11
10.02
Operating margin%
26.77
25.71
23.70
22.70
23.52
23.06
24.63
27.10
26.14
26.50
8.44
26.14
25.17
46
13.48
Net margin%
11.27
10.20
11.87
11.82
11.08
9.64
12.39
12.85
10.60
9.42
27.26
10.60
11.17
33
13.53
P/E ratio (avg)x
18.86
20.88
22.34
21.05
21.06
21.76
19.95
19.31
20.77
22.89
12.75
20.77
20.96
93
29.05
EV/EBITx
53.07
60.86
70.07
66.76
71.11
65.71
74.74
84.66
87.29
91.46
12.23
84.66
70.59
56
29.58
FCF yield (avg)%
33.87
31.21
30.83
28.33
26.07
24.81
26.54
27.57
25.62
25.06
27.70
25.62
27.06
31
28.71
FCF margin%
9.78
12.63
13.67
13.78
11.83
12.99
10.99
10.36
11.76
9.85
23.47
10.99
11.79
43
0.934
FCF / Net incomex
2.114
2.371
2.427
2.322
2.305
2.335
2.496
2.571
2.882
3.149
0.818
2.571
2.399
20
27.04
ROIC%
23.12
21.79
20.46
19.10
16.47
15.52
16.47
19.46
16.64
17.22
7.11
16.64
18.16
67
14.35
Return on equity%
9.62
8.83
8.38
7.55
7.54
8.36
10.54
11.61
10.28
11.13
15.23
10.54
9.22
5
17.00
Return on assets%
27.00
26.80
24.12
24.82
26.78
27.06
27.57
29.35
32.32
32.14
18.33
29.35
27.03
79
8.35
EPS₹
12.25
13.30
14.21
13.71
15.20
18.10
20.91
20.91
21.22
21.07
8.63
6.75%
6.13%
—
5.90
EPS growth%
25.59
28.35
29.18
31.11
30.71
30.79
32.80
31.36
34.17
31.84
19.67
31.84
30.95
14
1.98
Bookvalue per sh₹
9.36
10.19
9.60
9.47
10.22
10.83
11.24
11.58
11.86
11.54
7.08
2.46%
2.40%
—
6.36
FCF per share₹
4.30
4.19
4.72
4.70
4.86
5.64
6.52
7.57
7.63
7.62
6.90
9.38%
7.57%
—
4.19
Dividend per sh₹
5.35
6.02
6.61
6.26
6.49
6.64
7.37
6.73
6.30
6.50
4.30
0.01%
2.94%
—
14.62
Div yield (avg)%
24.30
24.78
26.20
24.31
22.17
22.63
20.93
21.89
23.71
20.71
17.58
21.89
23.17
89
18.03
Payout ratio%
18.95
16.45
15.35
17.03
18.37
17.98
19.01
18.85
15.87
16.61
3.23
17.98
17.50
55
7.078
Shares (diluted)M
10.48
11.43
12.63
12.76
12.70
12.92
13.42
14.44
15.57
15.85
7.161
4.53%
5.38%
40
8.77
Buyback yield%
11.66
10.09
12.16
12.05
10.75
13.52
13.74
13.42
14.62
15.04
4.77
13.74
12.79
88
0.760
D/E ratiox
1.776
1.747
1.873
2.145
2.121
2.478
2.906
3.157
3.203
3.644
0.411
3.157
2.312
9
62.37
Enterprise value₹M
78.80
76.01
75.39
71.26
71.81
80.24
83.11
86.09
93.23
97.74
24.30
6.36%
2.86%
45
7.728
LT debt₹M
148.7
158.4
172.2
185.6
205.9
243.7
288.4
312.5
315.6
365.2
90.03
12.14%
10.64%
65
Revenue
₹144.1M
4.17%
1.00×
Cost of revenue
₹94.57M
4.34%
1.02×
Operating expenses
₹18.49M
3.36%
0.92×
Goodwill & intangibles
17.03%
Spread over hurdle
(3.38%)