11.02
Revenue₹M
126.0
128.1
129.5
132.3
132.0
133.8
133.8
131.5
132.6
133.2
11.35
0.18%
0.38%
16
4.50
Revenue growth%
25.17
28.12
26.44
25.91
25.79
22.86
23.37
25.82
26.24
24.08
24.95
24.08
25.81
75
9.69
Gross margin%
6.44
9.11
11.51
14.34
14.42
15.57
16.97
16.54
16.69
17.47
12.40
16.69
14.99
72
26.08
Operating margin%
13.67
11.25
11.88
12.59
13.06
11.28
8.64
7.03
9.34
9.66
22.72
9.34
11.27
59
27.00
Net margin%
20.32
19.10
17.75
19.34
16.43
19.06
18.11
20.33
21.27
21.91
23.87
20.33
19.22
46
8.943
P/E ratio (avg)x
58.37
63.03
74.35
75.23
81.21
82.09
90.71
104.2
110.7
114.3
7.463
104.2
81.65
85
20.61
EV/EBITx
30.63
32.73
34.24
32.23
33.87
33.04
34.36
32.23
31.73
34.63
25.34
33.04
32.89
19
11.11
FCF yield (avg)%
13.63
12.12
10.78
10.96
11.60
10.47
9.23
8.87
6.75
6.21
11.17
8.87
10.62
78
21.29
FCF margin%
13.68
13.19
10.87
9.87
10.19
9.59
10.19
7.98
8.74
6.16
14.18
8.74
10.03
88
0.509
FCF / Net incomex
0.915
0.955
0.896
0.995
0.929
0.848
0.818
0.805
0.745
0.783
1.640
0.805
0.872
88
25.63
ROIC%
16.86
14.69
14.10
13.37
13.47
13.52
12.18
10.47
8.58
9.10
4.32
10.47
13.42
19
21.93
Return on equity%
23.59
23.79
23.24
25.20
22.61
20.88
19.59
19.98
20.21
18.00
14.25
19.98
21.74
81
26.88
Return on assets%
12.92
15.50
17.35
19.31
16.84
18.10
18.42
15.49
18.41
20.60
6.45
18.41
17.73
34
6.38
EPS₹
4.18
4.71
5.19
5.78
5.74
5.87
5.41
5.32
5.43
5.05
6.96
(2.53%)
1.86%
—
20.94
EPS growth%
16.06
15.27
13.20
16.20
18.05
16.27
14.41
11.62
11.10
12.78
17.86
12.78
14.84
65
3.09
Bookvalue per sh₹
7.19
7.30
7.93
8.11
8.38
7.81
7.90
8.26
8.74
9.59
5.33
2.73%
4.33%
—
3.74
FCF per share₹
4.05
4.01
4.04
4.23
4.58
4.84
5.05
4.71
4.89
4.79
6.03
0.91%
1.59%
—
4.22
Dividend per sh₹
6.11
5.76
6.28
5.60
5.32
5.40
5.33
4.65
5.06
5.57
2.48
0.92%
(1.37%)
—
24.67
Div yield (avg)%
21.75
19.03
18.63
17.69
17.10
14.15
16.40
16.14
13.68
14.81
20.41
14.81
16.75
53
28.90
Payout ratio%
30.85
31.49
33.97
36.54
35.96
34.55
31.75
34.05
36.55
38.61
12.30
34.55
34.30
88
8.649
Shares (diluted)M
10.02
11.47
12.89
13.87
13.34
13.54
12.64
12.38
13.69
12.57
8.486
(1.18%)
3.00%
50
20.55
Buyback yield%
16.72
19.10
16.80
14.46
13.36
14.95
13.02
13.46
10.95
12.19
25.21
13.02
13.96
94
1.171
D/E ratiox
1.657
1.981
2.180
2.298
2.646
2.614
2.967
3.408
3.584
4.273
0.452
3.408
2.630
10
11.06
Enterprise value₹M
108.4
102.1
91.45
98.31
102.3
105.2
94.41
103.0
94.24
87.19
73.84
(3.15%)
(2.91%)
53
61.67
LT debt₹M
163.0
157.0
156.3
164.2
184.9
202.9
229.5
239.9
254.3
248.7
10.07
6.11%
5.16%
27
Revenue
₹133.2M
0.38%
1.00×
Cost of revenue
₹82.87M
0.36%
1.00×
Operating expenses
₹23.29M
(0.28%)
0.94×
Goodwill & intangibles
16.80%
Spread over hurdle
(4.18%)