72.19
Revenue₹M
119.4
128.8
139.7
151.7
164.9
179.3
197.2
209.3
226.3
244.2
76.49
8.17%
8.35%
16
28.21
Revenue growth%
30.03
27.32
27.78
28.55
29.51
30.43
28.27
25.86
26.57
26.09
17.46
26.57
28.03
7
20.24
Gross margin%
25.76
24.00
26.18
26.33
26.75
24.83
22.61
24.85
22.23
20.87
11.37
22.61
24.84
67
8.56
Operating margin%
9.28
11.86
10.35
9.79
12.45
10.96
11.21
10.87
8.83
10.04
13.79
10.87
10.61
53
15.80
Net margin%
28.63
29.10
27.94
27.09
26.82
25.83
28.38
27.04
26.00
28.83
24.96
27.04
27.51
82
17.63
P/E ratio (avg)x
18.06
19.39
20.06
21.89
21.33
21.30
23.35
25.49
26.76
28.95
12.41
25.49
21.61
17
6.880
EV/EBITx
40.14
38.63
39.26
38.34
44.59
47.77
55.23
63.00
63.54
65.69
13.92
63.00
46.18
56
29.40
FCF yield (avg)%
20.68
22.79
21.95
20.16
18.82
17.56
19.07
20.13
20.67
21.35
26.41
20.13
20.42
60
6.33
FCF margin%
26.19
24.34
24.96
23.55
21.76
19.51
19.13
18.00
20.60
23.52
10.98
19.51
22.64
50
1.711
FCF / Net incomex
0.245
0.272
0.296
0.332
0.382
0.394
0.424
0.415
0.420
0.459
0.834
0.420
0.388
75
10.54
ROIC%
23.63
26.48
27.74
30.40
28.94
28.69
30.15
30.22
27.68
27.33
14.78
28.69
28.22
26
18.15
Return on equity%
17.10
18.21
15.50
17.73
20.29
22.90
23.23
21.40
20.43
21.43
8.39
21.43
20.36
52
27.97
Return on assets%
18.18
18.44
20.75
19.71
18.92
18.57
18.77
19.06
18.86
21.84
6.47
18.86
18.89
34
13.28
EPS₹
4.52
4.87
5.07
5.31
5.06
5.72
6.02
6.78
6.29
5.72
14.85
2.51%
1.50%
—
16.44
EPS growth%
18.28
17.55
16.09
16.53
19.32
19.14
18.74
21.32
19.99
20.99
18.22
19.99
18.94
62
12.79
Bookvalue per sh₹
5.99
5.50
5.26
5.17
4.85
5.43
5.03
4.67
4.74
4.89
4.32
0.14%
(1.66%)
—
2.72
FCF per share₹
16.41
16.95
17.53
17.70
16.84
16.57
16.35
15.52
15.24
14.12
10.92
(3.46%)
(1.53%)
—
2.55
Dividend per sh₹
2.26
2.39
2.63
2.92
3.21
3.51
3.31
3.56
3.39
3.12
12.93
(0.58%)
3.19%
—
22.10
Div yield (avg)%
21.38
24.25
23.94
23.20
21.53
23.88
23.67
21.01
21.41
18.92
14.39
21.41
22.37
29
10.82
Payout ratio%
10.00
10.71
10.86
11.88
12.83
11.95
10.04
11.71
9.40
12.27
20.56
11.71
11.29
94
9.018
Shares (diluted)M
14.42
14.90
16.18
17.79
18.18
20.29
22.51
25.08
27.78
32.64
8.747
12.42%
9.40%
93
6.92
Buyback yield%
8.36
9.85
11.47
10.86
8.49
7.53
5.58
8.43
5.71
2.75
9.06
5.71
8.40
21
1.181
D/E ratiox
0.616
0.609
0.603
0.654
0.755
0.797
0.801
0.870
0.994
1.063
1.113
0.870
0.776
61
178.1
Enterprise value₹M
102.6
99.30
100.2
102.2
114.8
118.5
128.9
127.0
131.5
134.5
153.8
3.22%
4.10%
83
186.4
LT debt₹M
266.3
249.2
254.4
273.7
295.9
341.6
378.7
378.1
369.2
356.9
152.1
3.82%
3.74%
82
Revenue
₹244.2M
8.35%
1.00×
Cost of revenue
₹152.5M
8.06%
0.97×
Operating expenses
₹32.79M
9.47%
1.11×
Spread over hurdle
(1.04%)