3.594
Revenue₹M
42.39
45.40
46.72
48.88
51.22
54.44
57.21
59.01
62.06
64.55
3.925
4.74%
4.56%
56
8.04
Revenue growth%
6.16
5.17
4.86
6.29
4.00
5.95
4.89
7.53
5.05
7.40
3.18
5.95
5.56
29
9.72
Gross margin%
28.62
30.13
33.07
34.21
33.55
34.42
36.24
36.29
35.32
35.75
9.85
35.75
34.32
86
26.12
Operating margin%
14.59
11.76
12.55
11.73
14.28
14.46
16.08
17.96
20.41
19.50
26.08
17.96
14.53
93
26.20
Net margin%
6.40
9.22
9.83
10.42
10.53
7.59
7.09
4.77
4.11
6.07
11.79
6.07
7.34
88
12.08
P/E ratio (avg)x
21.72
23.43
22.59
19.55
17.88
18.95
18.27
17.80
16.52
15.33
34.99
17.80
18.61
66
9.847
EV/EBITx
22.93
22.84
23.50
25.85
24.85
29.54
31.17
31.78
32.80
35.95
18.28
31.78
27.69
13
16.65
FCF yield (avg)%
15.73
13.77
15.21
16.11
17.30
18.75
19.00
20.53
22.80
21.84
7.98
20.53
18.02
61
6.97
FCF margin%
38.21
36.17
36.67
36.48
38.66
36.92
37.35
37.08
35.55
32.91
23.26
36.92
36.79
19
0.383
FCF / Net incomex
0.610
0.618
0.594
0.587
0.545
0.590
0.583
0.598
0.637
0.573
0.711
0.590
0.592
68
2.46
ROIC%
6.09
6.83
6.58
6.28
7.53
9.58
12.39
15.27
13.47
10.63
8.85
12.39
8.55
16
28.68
Return on equity%
8.66
7.04
7.65
7.04
9.98
11.83
12.26
11.56
13.30
11.72
10.71
11.83
10.77
64
5.07
Return on assets%
20.77
19.31
16.60
15.44
13.32
14.53
16.35
16.84
17.66
15.82
7.71
16.35
16.48
31
5.24
EPS₹
0.98
1.09
1.04
1.12
1.06
1.06
0.97
1.04
0.96
0.96
5.83
(2.09%)
0.80%
—
3.16
EPS growth%
11.77
11.46
8.93
10.90
13.84
15.04
15.55
14.61
15.72
13.95
28.66
15.04
13.90
21
3.22
Bookvalue per sh₹
4.11
3.93
3.69
3.86
3.79
3.83
4.13
3.81
4.15
3.75
2.19
(0.21%)
(1.60%)
—
5.01
FCF per share₹
1.46
1.52
1.42
1.34
1.49
1.49
1.41
1.44
1.33
1.29
2.99
(2.96%)
(1.35%)
—
3.24
Dividend per sh₹
1.48
1.58
1.44
1.54
1.35
1.21
1.08
0.92
0.89
0.85
1.20
(8.76%)
(5.46%)
—
4.08
Div yield (avg)%
17.84
18.24
20.02
17.31
19.49
16.60
18.32
18.48
16.18
17.50
18.08
17.50
18.04
43
13.36
Payout ratio%
17.34
16.53
17.41
18.15
20.08
19.64
19.38
20.77
19.26
18.17
14.24
19.38
18.71
25
14.26
Shares (diluted)M
18.13
20.28
20.49
19.19
21.52
23.04
25.61
25.95
25.86
28.63
14.16
5.88%
5.35%
88
23.28
Buyback yield%
11.25
9.57
12.51
11.14
9.07
6.86
7.92
9.02
11.42
14.06
9.52
9.02
10.36
39
0.431
D/E ratiox
0.155
0.180
0.197
0.213
0.237
0.268
0.296
0.318
0.304
0.344
0.883
0.304
0.253
95
26.13
Enterprise value₹M
101.1
96.54
106.3
114.6
122.1
140.7
147.1
164.4
156.8
156.7
19.58
5.12%
5.96%
24
25.83
LT debt₹M
29.03
26.30
25.56
23.08
23.14
20.72
18.76
20.02
20.53
20.89
41.35
(2.03%)
(2.72%)
87
Revenue
₹64.55M
4.56%
1.00×
Cost of revenue
₹34.27M
4.55%
1.00×
Operating expenses
₹9.837M
5.21%
1.06×
Goodwill & intangibles
16.15%
Property and equipment
16.09%
Spread over hurdle
24.00%