90.98
Revenue₹M
64.76
70.50
76.48
83.56
89.03
93.45
99.48
107.4
113.8
121.1
93.02
6.35%
7.41%
78
3.43
Revenue growth%
6.62
9.03
11.19
13.24
13.16
14.17
14.69
17.39
17.26
19.83
19.35
17.26
13.71
74
15.49
Gross margin%
30.02
31.19
33.89
32.22
30.21
28.46
31.43
33.43
34.01
34.00
11.80
33.43
31.82
6
14.35
Operating margin%
9.97
9.59
8.11
9.91
12.66
13.84
16.52
18.35
19.34
18.54
29.80
18.35
13.25
6
21.25
Net margin%
8.75
9.14
11.52
12.43
10.34
12.16
10.31
10.87
9.08
6.27
6.47
10.31
10.32
45
23.35
P/E ratio (avg)x
19.74
18.18
20.28
19.61
18.24
20.44
21.83
25.27
23.46
25.94
25.48
23.46
20.36
15
8.771
EV/EBITx
26.58
27.32
27.48
26.82
27.44
29.56
30.53
29.04
31.91
36.46
36.51
30.53
28.26
94
3.41
FCF yield (avg)%
10.59
7.71
6.50
9.38
10.50
13.17
11.46
8.80
10.21
8.87
21.60
10.21
9.80
27
15.19
FCF margin%
18.41
19.77
22.12
22.95
24.85
22.24
19.42
18.39
16.62
16.26
28.02
18.39
19.60
27
0.900
FCF / Net incomex
0.514
0.558
0.588
0.673
0.677
0.747
0.820
0.915
1.026
0.954
1.200
0.915
0.712
53
5.39
ROIC%
4.64
4.82
2.23
0.60
0.40
0.40
1.82
1.18
1.04
0.40
4.78
1.04
1.11
33
20.71
Return on equity%
19.75
20.50
18.11
18.24
19.62
20.79
18.36
19.09
18.51
20.13
11.98
19.09
19.35
75
18.21
Return on assets%
21.54
21.83
24.36
26.91
29.23
28.78
29.14
27.24
27.97
27.60
23.97
27.97
27.42
37
1.92
EPS₹
2.26
2.18
2.34
2.22
2.07
2.17
2.33
2.40
2.70
2.47
1.97
3.63%
1.27%
—
25.93
EPS growth%
22.11
24.27
21.62
18.68
18.69
17.26
17.05
16.18
13.92
16.04
6.72
16.18
17.97
53
0.92
Bookvalue per sh₹
3.93
4.49
4.97
5.59
6.67
7.65
8.76
10.04
11.38
11.83
0.87
12.15%
13.46%
—
2.16
FCF per share₹
1.63
1.41
1.22
1.23
1.14
1.06
1.09
0.94
0.80
0.71
2.36
(8.98%)
(7.58%)
—
2.65
Dividend per sh₹
1.22
1.14
1.23
1.35
1.19
1.03
0.96
0.89
0.81
0.74
0.92
(8.93%)
(4.09%)
—
14.98
Div yield (avg)%
20.84
19.71
19.93
19.04
19.78
20.01
21.55
21.33
18.44
16.05
28.52
20.01
19.86
78
16.09
Payout ratio%
33.11
32.16
32.20
32.42
33.00
31.23
32.56
33.41
32.80
35.51
17.26
32.80
32.68
40
20.52
Shares (diluted)M
26.65
29.27
32.89
32.47
32.25
31.77
36.25
33.82
33.04
34.41
19.77
1.30%
3.52%
91
19.95
Buyback yield%
21.36
18.99
19.88
20.63
17.90
18.57
20.23
17.40
20.21
20.61
13.45
20.21
20.04
11
1.258
D/E ratiox
1.435
1.411
1.392
1.347
1.371
1.341
1.306
1.369
1.333
1.475
1.659
1.341
1.370
5
73.07
Enterprise value₹M
64.08
60.56
59.77
57.38
56.58
57.47
61.21
62.40
61.06
69.67
56.26
4.25%
1.22%
44
90.28
LT debt₹M
58.74
57.31
63.08
66.58
76.48
83.50
97.22
92.19
108.3
102.5
44.42
6.04%
6.81%
69
Revenue
₹121.1M
7.41%
1.00×
Cost of revenue
₹84.77M
7.41%
1.00×
Operating expenses
₹19.37M
7.15%
0.98×
Goodwill & intangibles
17.67%
Spread over hurdle
(4.39%)