18.64
Revenue₹M
52.82
57.33
60.84
66.08
70.76
75.71
82.73
89.38
94.64
102.6
20.54
7.70%
7.67%
77
19.04
Revenue growth%
22.78
22.55
22.52
19.69
19.26
21.21
23.22
22.91
22.25
21.68
10.08
22.25
22.38
41
17.57
Gross margin%
10.31
8.84
10.33
11.84
10.57
10.47
12.30
13.73
15.50
15.24
29.26
13.73
11.21
23
22.65
Operating margin%
25.83
25.55
26.96
26.22
28.14
26.99
28.57
31.52
30.63
32.18
15.60
30.63
27.57
76
4.77
Net margin%
19.61
19.21
19.87
21.69
20.53
19.22
16.85
16.99
18.14
17.15
24.73
17.15
19.21
38
20.79
P/E ratio (avg)x
33.53
36.92
33.56
33.84
35.20
35.18
33.37
35.78
40.12
43.40
22.19
35.78
35.19
39
28.76
EV/EBITx
40.19
40.96
39.33
37.11
40.73
38.18
38.14
35.89
34.27
33.67
10.98
35.89
38.16
38
7.85
FCF yield (avg)%
9.72
10.30
10.69
9.67
9.44
7.01
9.34
7.52
8.05
6.71
11.99
7.52
9.39
10
22.20
FCF margin%
7.60
8.06
6.11
4.38
2.93
0.42
0.40
2.42
0.71
1.81
16.25
0.71
2.68
78
1.054
FCF / Net incomex
1.226
1.180
1.203
1.135
1.164
1.241
1.117
1.074
1.070
1.173
0.588
1.117
1.168
11
13.33
ROIC%
15.13
14.46
13.78
11.28
13.27
11.71
11.99
9.11
8.55
10.12
25.63
10.12
11.85
34
3.10
Return on equity%
33.04
30.16
32.65
29.70
27.78
27.71
29.79
30.29
31.77
31.88
3.77
30.29
30.23
24
13.78
Return on assets%
11.01
9.78
11.48
11.63
9.89
10.28
11.28
10.00
8.72
6.95
23.28
10.00
10.14
34
33.53
EPS₹
18.42
19.19
20.86
19.72
17.41
16.93
16.93
17.67
19.12
18.71
36.99
1.44%
(0.34%)
—
17.94
EPS growth%
27.45
26.90
25.37
23.59
25.85
27.02
25.39
27.42
29.47
27.94
26.16
27.42
26.96
32
5.87
Bookvalue per sh₹
15.92
17.31
15.70
16.09
14.46
15.02
15.27
15.54
16.38
16.49
13.10
2.66%
0.32%
—
13.45
FCF per share₹
20.80
18.16
15.67
17.19
17.89
15.48
16.81
16.99
16.25
15.39
5.64
(2.97%)
(2.41%)
—
12.00
Dividend per sh₹
39.11
44.55
49.15
46.34
50.09
52.28
53.05
51.16
55.76
54.55
10.11
1.72%
4.01%
—
23.94
Div yield (avg)%
5.45
4.15
4.59
4.56
1.61
0.40
2.03
4.87
7.20
4.96
21.61
4.87
4.58
16
28.79
Payout ratio%
8.09
5.14
2.19
0.93
3.48
5.36
7.37
5.67
4.82
2.18
19.56
5.36
4.98
48
3.386
Shares (diluted)M
2.793
2.902
2.918
2.701
2.903
3.039
3.263
3.456
3.416
3.306
3.277
2.63%
0.62%
90
25.67
Buyback yield%
5.60
3.63
3.32
1.97
3.85
5.76
3.42
5.33
4.52
1.73
16.37
4.52
3.74
73
0.808
D/E ratiox
1.386
1.565
1.734
1.698
1.685
1.702
1.772
1.802
1.757
1.849
0.526
1.772
1.718
51
23.02
Enterprise value₹M
56.58
50.08
45.61
45.91
44.34
40.81
43.70
41.90
36.88
38.47
80.53
(2.80%)
(2.95%)
7
51.75
LT debt₹M
18.20
16.72
18.64
17.32
19.58
19.57
17.79
19.33
20.05
19.48
55.01
(0.10%)
1.27%
88
Revenue
₹102.6M
7.67%
1.00×
Cost of revenue
₹71.79M
7.67%
1.00×
Operating expenses
₹18.24M
7.76%
1.01×
Spread over hurdle
(7.14%)