27.87
Revenue₹M
84.23
84.65
84.61
84.77
87.52
90.24
92.65
94.50
95.79
99.20
28.50
2.54%
1.51%
64
18.70
Revenue growth%
20.58
20.31
18.05
16.42
15.44
17.18
17.66
17.35
18.86
16.85
18.79
17.35
17.50
67
19.04
Gross margin%
15.76
17.39
15.04
13.12
10.53
11.63
14.38
12.15
12.84
11.34
23.04
12.15
12.98
35
21.06
Operating margin%
27.94
25.10
23.02
22.23
22.85
24.07
26.22
26.93
25.66
27.83
18.75
26.22
25.38
12
24.10
Net margin%
9.88
7.90
9.13
8.80
9.95
12.82
11.40
13.62
16.39
15.24
22.02
13.62
10.68
6
15.73
P/E ratio (avg)x
16.89
18.73
22.02
21.69
23.65
23.56
24.04
25.96
30.60
34.66
12.76
25.96
23.61
65
22.15
EV/EBITx
24.99
27.64
32.27
35.44
34.77
35.04
34.20
37.04
36.31
41.97
24.55
36.31
34.91
5
2.26
FCF yield (avg)%
3.11
0.40
0.40
0.40
0.40
1.21
0.54
0.40
0.48
1.48
12.28
0.54
0.44
74
25.60
FCF margin%
20.51
19.35
19.33
18.17
16.83
14.11
16.47
14.06
12.57
14.00
15.75
14.06
16.65
42
0.348
FCF / Net incomex
0.436
0.467
0.434
0.387
0.350
0.347
0.330
0.319
0.336
0.302
1.741
0.330
0.349
42
16.60
ROIC%
14.08
16.25
18.71
18.53
15.88
16.77
14.63
15.05
16.82
16.59
28.39
16.59
16.42
5
12.39
Return on equity%
14.65
13.96
14.23
13.54
13.84
16.48
18.23
18.58
16.46
17.38
11.71
17.38
15.56
71
13.38
Return on assets%
19.90
20.83
20.86
18.26
20.81
20.06
19.09
16.65
18.33
19.43
21.40
19.09
19.67
11
5.07
EPS₹
4.88
5.26
5.61
4.90
4.43
3.81
3.94
3.54
3.37
3.24
5.49
(6.05%)
(4.26%)
—
5.88
EPS growth%
19.44
19.68
21.16
22.84
22.24
22.30
21.78
19.78
17.04
15.01
17.86
19.78
20.47
37
2.84
Bookvalue per sh₹
3.71
3.46
3.26
3.14
3.46
3.25
2.97
3.27
3.21
3.16
5.96
(1.77%)
(2.53%)
—
5.05
FCF per share₹
1.89
2.06
2.21
2.01
2.19
2.26
2.01
2.01
2.22
2.33
6.83
1.29%
2.40%
—
1.33
Dividend per sh₹
5.60
5.14
5.16
5.53
5.01
4.93
4.37
4.12
3.55
3.64
7.04
(6.18%)
(5.02%)
—
2.38
Div yield (avg)%
1.87
0.78
2.18
2.99
2.09
1.06
3.11
5.60
7.15
4.99
2.08
4.99
2.58
18
9.42
Payout ratio%
23.68
24.27
22.14
23.71
25.41
22.79
22.96
22.92
20.78
20.55
19.67
22.79
22.94
87
10.28
Shares (diluted)M
12.22
12.48
12.49
11.58
10.79
10.95
11.46
12.96
14.15
16.46
10.48
8.82%
2.52%
68
4.44
Buyback yield%
22.22
21.00
23.43
22.84
23.80
26.54
29.27
28.10
26.54
27.83
22.05
27.83
25.17
43
1.108
D/E ratiox
1.002
1.042
1.000
0.990
0.992
0.941
0.945
0.914
0.821
0.872
1.713
0.914
0.967
79
30.30
Enterprise value₹M
101.8
91.99
97.70
100.8
108.5
107.9
118.1
103.4
112.2
116.6
94.46
1.45%
2.06%
48
10.13
LT debt₹M
40.82
44.27
41.23
44.81
39.57
34.43
33.70
31.44
33.34
35.79
67.36
(1.99%)
(2.49%)
40
Revenue
₹99.20M
1.51%
1.00×
Cost of revenue
₹60.91M
1.77%
1.03×
Operating expenses
₹12.94M
1.10%
0.96×
Goodwill & intangibles
15.96%
Spread over hurdle
11.58%