111.0
Revenue₹M
83.60
89.60
93.73
102.3
110.3
117.8
127.9
136.4
143.8
153.5
122.2
6.83%
7.22%
33
20.79
Revenue growth%
13.60
11.62
14.36
13.72
14.82
11.94
9.35
7.19
9.88
7.40
18.20
9.35
11.78
43
14.40
Gross margin%
2.61
2.80
5.59
6.23
4.05
2.84
2.74
4.85
4.61
3.41
25.00
3.41
3.73
17
27.61
Operating margin%
6.30
3.68
3.17
4.58
6.94
5.86
4.44
4.12
3.15
4.06
9.38
4.12
4.28
16
16.00
Net margin%
27.59
29.50
27.56
29.86
27.91
25.34
26.45
25.85
23.02
21.18
22.23
25.34
27.00
29
15.39
P/E ratio (avg)x
6.470
6.779
6.234
6.149
5.713
5.125
5.168
5.511
4.735
4.660
15.24
5.125
5.612
5
10.88
EV/EBITx
24.46
25.69
21.94
23.00
20.07
17.43
15.03
14.24
14.52
12.53
16.69
14.52
18.75
10
4.07
FCF yield (avg)%
9.69
6.80
9.22
8.23
10.98
9.90
10.35
9.36
10.01
8.40
15.69
9.90
9.53
82
6.19
FCF margin%
9.99
8.63
7.98
7.06
8.52
6.49
7.86
6.04
3.75
3.47
13.35
6.04
7.46
50
0.437
FCF / Net incomex
0.743
0.848
0.984
0.994
1.136
1.338
1.306
1.466
1.619
1.559
0.454
1.466
1.221
41
10.69
ROIC%
22.00
20.15
22.54
21.36
19.79
22.59
22.54
24.43
21.86
19.58
28.56
22.54
21.93
72
22.83
Return on equity%
3.17
6.03
8.99
8.80
11.65
10.30
13.19
14.03
11.27
11.57
29.51
11.57
10.78
83
23.86
Return on assets%
22.69
24.52
23.38
22.67
25.01
26.13
29.07
26.96
25.94
27.93
16.20
26.96
25.48
61
4.99
EPS₹
2.44
2.27
2.18
2.19
2.34
2.17
2.21
2.00
2.18
2.31
5.51
(0.26%)
(1.56%)
—
3.91
EPS growth%
7.37
7.46
10.10
7.70
7.44
7.38
8.00
9.99
11.76
11.09
21.42
9.99
7.85
26
2.38
Bookvalue per sh₹
5.68
6.00
5.38
6.04
6.74
7.05
7.27
8.04
7.97
7.79
4.25
2.95%
3.62%
—
4.50
FCF per share₹
1.89
1.66
1.60
1.60
1.62
1.62
1.43
1.40
1.33
1.34
0.86
(3.73%)
(2.56%)
—
5.35
Dividend per sh₹
6.25
7.20
7.41
8.21
8.38
9.35
9.72
11.65
13.09
13.75
5.08
10.39%
9.02%
—
17.14
Div yield (avg)%
19.76
17.89
17.65
16.02
16.91
15.15
15.89
17.39
14.62
14.39
22.54
15.15
16.46
48
6.92
Payout ratio%
11.69
9.65
8.35
8.99
9.08
10.71
11.15
8.16
9.45
9.44
26.60
9.45
9.44
27
6.134
Shares (diluted)M
4.543
4.369
4.712
5.060
5.084
5.392
5.807
6.189
5.944
5.589
6.161
1.91%
1.74%
83
9.51
Buyback yield%
14.35
16.50
17.01
15.34
15.04
16.54
17.14
18.64
21.35
23.59
14.96
18.64
16.77
49
1.396
D/E ratiox
0.926
1.013
0.950
0.912
0.922
0.949
0.973
1.008
0.950
0.892
1.166
0.950
0.949
65
8.111
Enterprise value₹M
37.02
39.40
42.77
47.44
51.92
57.47
53.69
62.39
58.56
59.96
56.93
2.92%
6.52%
44
115.4
LT debt₹M
3.712
4.007
4.231
4.269
4.124
3.749
3.425
3.185
3.196
2.715
33.89
(8.02%)
(4.49%)
11
Revenue
₹153.5M
7.22%
1.00×
Cost of revenue
₹102.5M
6.96%
0.98×
Operating expenses
₹18.10M
7.34%
1.01×
Spread over hurdle
(1.60%)