61.87
Revenue₹M
28.36
30.56
32.48
34.50
36.78
38.69
40.96
43.23
47.07
50.26
67.05
6.44%
6.60%
27
21.00
Revenue growth%
6.48
4.98
3.29
1.13
3.89
4.69
4.01
6.58
3.79
4.01
26.13
4.01
4.01
13
18.07
Gross margin%
5.36
5.30
2.49
0.40
0.40
0.40
1.00
1.14
3.53
2.40
17.90
1.14
1.77
87
3.60
Operating margin%
31.69
31.55
31.56
31.63
31.28
33.76
30.97
33.02
30.43
30.82
4.79
30.97
31.55
52
19.78
Net margin%
8.05
7.27
7.09
9.17
10.12
10.33
12.06
13.12
11.32
10.48
14.21
11.32
10.23
44
37.77
P/E ratio (avg)x
25.35
26.13
24.73
24.35
26.02
28.86
26.81
27.24
24.05
22.39
14.86
26.81
25.68
73
33.19
EV/EBITx
17.98
18.65
19.58
21.69
20.06
18.32
20.62
20.44
21.71
23.17
13.22
20.62
20.25
72
15.04
FCF yield (avg)%
17.70
16.32
16.86
18.49
15.99
16.39
14.76
15.42
14.29
16.77
24.88
15.42
16.35
13
26.57
FCF margin%
4.27
2.50
3.07
5.96
8.53
11.40
9.00
6.35
4.65
5.71
6.01
6.35
5.84
17
1.333
FCF / Net incomex
0.576
0.687
0.749
0.836
0.900
0.918
1.059
1.276
1.286
1.524
1.241
1.276
0.909
32
20.55
ROIC%
19.80
21.15
22.36
20.65
21.61
22.00
23.39
23.03
22.73
20.73
15.50
22.73
21.81
20
4.73
Return on equity%
8.48
6.20
7.90
7.72
8.75
8.24
9.50
9.81
7.52
9.14
14.68
9.14
8.36
72
12.95
Return on assets%
9.79
7.94
7.30
5.78
7.81
9.50
9.59
11.79
10.14
8.85
20.83
9.59
9.17
23
6.92
EPS₹
5.20
5.69
6.43
6.37
6.93
6.50
7.10
7.75
7.28
8.11
7.44
3.18%
5.22%
—
26.95
EPS growth%
0.40
2.60
1.20
3.00
3.76
3.93
6.60
8.45
9.78
7.50
20.91
7.50
3.85
5
6.76
Bookvalue per sh₹
1.30
1.19
1.19
1.18
1.20
1.28
1.13
1.22
1.08
1.08
5.55
(2.08%)
(3.39%)
—
4.13
FCF per share₹
2.82
2.86
3.08
3.04
2.98
3.38
3.53
3.98
3.72
4.03
2.38
6.24%
4.22%
—
5.34
Dividend per sh₹
2.16
2.17
2.48
2.37
2.67
2.77
2.71
2.75
3.16
3.21
3.50
3.75%
5.42%
—
12.17
Div yield (avg)%
4.36
7.23
6.41
8.05
9.55
10.29
10.39
10.27
10.49
10.66
11.50
10.39
9.91
8
5.12
Payout ratio%
1.33
3.19
4.71
7.12
8.64
7.53
6.95
8.13
5.50
5.29
28.30
6.95
6.23
16
4.056
Shares (diluted)M
5.260
5.394
6.180
5.880
5.554
5.940
6.082
5.639
5.443
5.998
4.258
1.55%
2.09%
26
16.00
Buyback yield%
14.62
16.58
13.81
12.27
11.65
11.57
8.64
6.79
4.69
6.86
2.96
6.86
11.61
49
0.481
D/E ratiox
1.159
1.215
1.140
1.133
1.084
1.025
1.005
0.966
0.992
1.144
0.415
1.005
1.109
85
8.833
Enterprise value₹M
6.586
7.176
7.016
6.872
6.829
6.702
7.653
8.749
8.495
9.817
27.02
7.53%
4.31%
36
40.02
LT debt₹M
97.48
97.34
104.4
125.0
137.4
137.7
160.1
183.3
180.3
178.4
48.60
5.36%
6.96%
85
Revenue
₹50.26M
6.60%
1.00×
Cost of revenue
₹29.48M
6.62%
1.00×
Operating expenses
₹12.53M
6.63%
1.00×
Spread over hurdle
(7.73%)