59.58
Revenue₹M
64.81
67.36
67.13
68.83
70.48
70.00
72.50
74.54
76.12
78.32
65.87
2.13%
2.21%
18
25.33
Revenue growth%
33.97
34.30
32.77
33.52
32.82
33.25
34.99
37.31
34.95
35.55
14.33
34.99
34.13
25
2.89
Gross margin%
29.92
27.37
26.90
24.56
21.77
24.14
21.14
20.25
19.30
16.67
9.92
20.25
22.95
44
2.18
Operating margin%
7.32
8.46
9.46
12.31
11.42
11.35
10.30
12.90
10.40
8.68
26.60
10.40
10.35
8
2.65
Net margin%
28.21
25.96
28.91
26.42
26.57
26.07
26.38
26.24
28.76
29.66
3.06
26.38
26.50
28
20.68
P/E ratio (avg)x
30.84
30.29
35.80
35.74
39.08
38.02
44.06
43.30
50.24
57.75
32.82
44.06
38.55
67
10.94
EV/EBITx
36.97
40.09
40.73
38.74
40.84
45.15
46.73
42.71
44.34
45.73
32.41
45.15
41.78
21
10.81
FCF yield (avg)%
20.92
23.77
23.88
24.95
24.25
24.54
26.32
23.64
21.99
20.42
11.32
23.64
23.82
43
8.55
FCF margin%
4.73
3.50
0.95
0.40
1.25
0.40
2.09
1.16
0.40
0.40
12.03
0.40
1.06
27
0.350
FCF / Net incomex
0.840
0.912
1.016
1.175
1.359
1.534
1.760
1.784
2.063
1.946
1.235
1.784
1.447
47
12.60
ROIC%
14.58
11.82
8.84
7.78
6.78
5.35
3.19
2.84
0.40
0.40
22.67
2.84
6.07
87
6.74
Return on equity%
20.30
19.17
17.94
15.21
12.68
10.38
12.58
10.92
8.99
8.53
5.64
10.38
12.63
51
3.45
Return on assets%
14.61
16.73
15.13
16.83
16.32
13.96
16.00
13.93
15.53
17.72
21.38
15.53
15.76
5
6.06
EPS₹
7.73
6.80
6.29
6.78
7.14
6.25
5.70
5.33
5.19
4.71
6.68
(7.97%)
(6.28%)
—
16.94
EPS growth%
18.96
17.89
19.75
21.31
22.88
22.18
22.49
19.65
18.97
21.31
22.33
21.31
20.53
57
8.25
Bookvalue per sh₹
5.04
4.88
5.22
6.10
6.65
7.83
8.46
8.28
8.58
10.01
5.31
8.53%
6.83%
—
2.20
FCF per share₹
4.62
4.75
4.49
4.46
4.16
4.38
4.69
4.44
4.83
5.49
2.69
5.70%
2.51%
—
10.96
Dividend per sh₹
7.92
7.94
7.81
8.24
7.60
7.86
8.09
8.18
8.61
8.65
9.69
2.60%
0.11%
—
17.91
Div yield (avg)%
22.76
21.63
22.00
20.15
23.04
25.10
26.99
29.84
30.04
28.65
21.00
28.65
24.07
38
11.99
Payout ratio%
9.18
6.27
6.59
8.27
7.47
7.30
8.74
10.44
9.97
7.77
25.79
8.74
8.02
31
4.408
Shares (diluted)M
5.410
5.971
5.848
5.674
5.643
6.554
6.689
6.914
7.769
8.581
4.556
8.74%
4.18%
41
14.62
Buyback yield%
0.40
0.40
0.40
0.40
0.85
2.71
4.24
6.61
6.50
6.25
2.77
6.25
1.78
27
1.082
D/E ratiox
0.168
0.173
0.158
0.159
0.160
0.146
0.154
0.151
0.137
0.122
1.392
0.146
0.156
74
37.37
Enterprise value₹M
48.12
48.37
45.25
49.93
47.22
51.04
46.99
45.37
40.55
41.99
28.04
(2.32%)
(1.92%)
89
54.47
LT debt₹M
16.32
15.87
15.82
17.51
19.79
22.12
21.41
21.15
20.29
20.16
36.15
0.37%
2.07%
30
Revenue
₹78.32M
2.21%
1.00×
Cost of revenue
₹43.58M
2.54%
1.03×
Operating expenses
₹17.94M
2.05%
0.98×
Return on capital
170.64%
Spread over hurdle
153.32%