24.37
Revenue₹M
172.2
184.6
196.7
208.5
225.5
242.8
263.1
280.7
304.3
328.2
25.02
7.79%
7.20%
64
22.29
Revenue growth%
7.06
5.11
4.48
3.30
1.87
4.70
6.01
5.71
5.75
2.79
21.08
5.71
4.91
89
9.82
Gross margin%
22.53
22.39
21.20
18.96
21.90
21.38
20.95
18.24
16.13
15.35
6.38
18.24
21.08
26
7.57
Operating margin%
22.32
22.56
25.05
23.74
22.83
23.10
20.56
19.90
17.38
19.43
15.48
19.90
22.44
68
11.06
Net margin%
14.95
17.52
16.87
15.46
17.71
16.38
15.09
17.22
19.08
17.78
24.04
17.22
17.04
76
25.74
P/E ratio (avg)x
13.24
11.50
10.77
11.10
10.23
10.58
10.43
9.365
9.611
8.683
11.86
9.611
10.51
86
18.99
EV/EBITx
19.26
22.13
21.99
23.61
24.37
26.96
26.85
30.94
31.55
35.14
9.214
30.94
25.61
75
2.50
FCF yield (avg)%
14.20
16.83
14.80
13.82
14.12
16.90
18.43
18.43
16.89
19.73
17.45
18.43
16.86
14
3.48
FCF margin%
0.40
0.40
0.40
2.31
0.65
0.40
2.99
2.77
0.89
0.40
21.64
0.89
0.52
32
0.424
FCF / Net incomex
1.700
2.023
2.436
2.405
2.480
2.846
3.249
3.467
4.214
4.368
1.079
3.467
2.663
21
5.75
ROIC%
31.79
29.42
30.62
28.72
31.37
34.13
36.27
34.04
31.26
31.72
20.30
34.04
31.55
38
18.27
Return on equity%
11.81
12.79
13.76
15.76
13.68
15.26
13.52
10.79
13.67
16.63
11.03
13.67
13.68
39
2.11
Return on assets%
7.19
7.69
9.11
6.43
8.32
8.81
11.47
11.39
8.73
11.59
3.42
11.39
8.77
23
10.49
EPS₹
6.66
7.38
8.01
7.63
7.15
7.00
7.67
7.00
7.17
6.62
11.13
(1.53%)
0.03%
—
17.64
EPS growth%
9.14
6.71
8.45
7.92
10.83
9.00
8.42
9.39
11.48
12.41
21.70
9.39
9.07
33
5.81
Bookvalue per sh₹
3.53
4.01
4.55
4.68
5.15
5.10
4.77
5.40
5.99
6.43
11.75
4.54%
6.97%
—
1.78
FCF per share₹
4.45
4.18
3.79
3.72
3.85
3.73
3.73
3.83
3.84
3.87
3.62
0.10%
(1.24%)
—
8.68
Dividend per sh₹
4.22
4.60
5.07
5.36
5.03
5.09
5.04
5.06
5.03
4.60
3.36
(1.75%)
1.09%
—
12.12
Div yield (avg)%
4.89
7.41
5.69
3.63
2.49
5.23
6.18
4.16
2.60
0.41
7.36
4.16
4.52
74
5.22
Payout ratio%
20.01
18.09
21.06
18.27
19.60
21.55
20.44
22.03
25.03
26.11
7.36
22.03
20.75
58
9.678
Shares (diluted)M
17.95
19.90
23.89
23.96
28.05
30.31
35.25
41.30
47.75
55.37
9.461
14.57%
14.05%
83
25.79
Buyback yield%
2.20
5.12
6.04
7.55
5.76
8.75
7.61
7.76
5.62
4.51
24.65
7.61
5.90
89
1.236
D/E ratiox
0.807
0.760
0.741
0.753
0.771
0.692
0.625
0.682
0.741
0.800
1.364
0.692
0.747
69
153.4
Enterprise value₹M
139.0
142.1
121.7
130.5
141.1
142.3
145.4
153.0
145.6
142.1
196.3
0.14%
0.52%
33
199.7
LT debt₹M
276.8
274.6
287.5
301.6
349.9
362.3
378.4
412.1
466.2
502.2
71.35
7.49%
5.43%
91
Revenue
₹328.2M
7.20%
1.00×
Cost of revenue
₹200.6M
7.08%
0.99×
Operating expenses
₹56.40M
7.40%
1.02×
Spread over hurdle
76.36%