17.27
Revenue₹M
31.05
33.94
37.33
39.41
42.22
45.44
48.98
52.86
58.25
63.47
17.85
8.49%
8.24%
58
17.44
Revenue growth%
27.72
27.79
29.95
29.92
32.46
29.84
31.16
29.36
30.71
30.79
9.58
30.71
29.94
29
8.08
Gross margin%
30.80
30.33
30.88
33.19
35.56
33.39
32.57
29.68
29.93
28.05
28.51
29.93
30.84
12
17.19
Operating margin%
22.15
21.05
22.15
22.16
22.95
23.67
23.33
23.86
26.57
25.98
27.30
23.86
23.14
52
29.72
Net margin%
25.78
25.58
23.30
23.85
23.00
22.69
25.59
28.56
28.00
26.10
11.08
26.10
25.59
41
23.63
P/E ratio (avg)x
20.47
20.70
23.99
26.80
28.49
32.16
32.36
37.51
42.15
40.47
23.44
37.51
30.33
94
8.754
EV/EBITx
29.04
31.08
30.77
31.24
31.07
29.50
29.69
27.72
28.88
29.62
27.44
29.50
29.65
94
10.41
FCF yield (avg)%
20.88
21.65
19.35
17.61
17.94
18.99
18.42
16.58
14.11
15.88
21.16
16.58
18.18
88
2.56
FCF margin%
11.77
9.81
7.27
6.79
9.22
9.56
8.85
11.55
9.23
9.55
17.06
9.55
9.39
56
0.902
FCF / Net incomex
1.797
1.899
1.977
2.223
2.617
2.634
3.113
3.447
3.469
3.417
0.447
3.417
2.626
46
23.20
ROIC%
6.21
4.89
2.00
2.70
1.11
0.40
0.40
3.11
4.06
4.91
3.31
3.11
2.90
33
28.67
Return on equity%
23.24
25.02
27.45
30.03
28.10
26.29
24.70
23.76
21.29
18.83
27.31
23.76
24.86
23
13.61
Return on assets%
24.54
22.64
21.44
23.77
25.48
28.32
28.39
27.70
25.61
26.67
5.13
27.70
25.55
10
2.52
EPS₹
2.19
2.30
2.36
2.23
2.32
1.97
1.75
1.61
1.56
1.69
2.75
(6.18%)
(2.06%)
—
11.59
EPS growth%
14.46
11.58
10.15
10.41
8.15
10.17
8.79
9.53
9.17
8.39
12.66
9.17
9.84
91
0.95
Bookvalue per sh₹
2.49
2.79
3.15
3.30
2.99
2.80
2.79
2.61
2.92
2.85
0.83
(0.95%)
1.06%
—
4.69
FCF per share₹
2.79
2.85
2.80
2.83
3.33
3.41
3.83
4.02
4.61
5.15
0.65
9.13%
6.79%
—
2.95
Dividend per sh₹
3.02
3.03
3.69
4.34
5.14
6.15
7.26
7.95
8.91
10.84
0.93
16.10%
15.82%
—
5.50
Div yield (avg)%
14.02
13.01
15.93
18.18
17.81
17.14
19.39
18.14
19.01
17.93
9.50
18.14
17.87
92
10.93
Payout ratio%
28.25
25.88
25.75
27.73
29.57
31.67
34.49
36.03
35.49
32.95
9.32
34.49
30.62
18
7.043
Shares (diluted)M
10.91
11.43
10.74
11.77
12.13
12.23
12.86
13.85
14.86
16.08
6.699
5.80%
5.23%
8
6.05
Buyback yield%
6.85
8.20
7.13
7.80
7.25
7.49
8.63
10.19
12.48
15.03
2.46
10.19
8.00
52
0.177
D/E ratiox
2.037
2.084
2.257
2.454
2.457
2.316
2.293
2.247
2.294
2.452
1.527
2.294
2.294
70
59.02
Enterprise value₹M
58.54
67.34
78.57
89.22
88.26
91.59
105.2
108.3
103.5
108.9
33.10
4.29%
7.45%
45
28.85
LT debt₹M
51.38
58.02
60.03
57.74
60.16
67.15
64.02
67.58
72.87
81.62
55.97
6.29%
4.83%
27
Revenue
₹63.47M
8.24%
1.00×
Cost of revenue
₹43.76M
8.07%
0.99×
Operating expenses
₹14.19M
8.87%
1.06×
Spread over hurdle
(12.81%)