59.23
Revenue₹M
50.78
54.30
57.10
60.04
64.16
66.76
69.61
73.66
77.58
81.73
61.60
4.96%
5.39%
62
13.39
Revenue growth%
22.61
19.71
22.57
20.24
17.87
16.59
16.31
15.50
18.36
18.87
5.83
16.59
18.61
11
16.04
Gross margin%
22.22
19.76
18.11
18.70
19.00
16.55
17.78
17.47
19.67
18.06
18.07
17.78
18.40
76
27.74
Operating margin%
21.70
20.55
19.98
22.08
22.04
19.15
16.26
17.43
18.52
19.66
27.17
18.52
19.82
75
7.88
Net margin%
13.99
12.35
12.70
12.49
12.20
11.74
11.24
9.32
8.25
10.66
3.44
10.66
11.97
45
23.21
P/E ratio (avg)x
15.64
15.16
16.68
17.55
19.48
17.34
15.55
15.43
14.55
14.33
6.830
15.43
15.59
14
26.60
EV/EBITx
27.80
28.87
33.65
33.80
31.38
30.15
32.47
36.79
35.40
39.83
7.605
35.40
33.06
49
16.86
FCF yield (avg)%
2.67
0.83
1.58
0.40
2.20
2.64
0.40
1.05
2.82
1.68
3.05
1.68
1.63
54
6.45
FCF margin%
14.44
14.81
16.66
14.45
11.96
14.88
15.63
16.24
15.78
14.82
24.25
15.63
14.85
91
1.450
FCF / Net incomex
0.938
0.880
1.014
1.102
1.222
1.428
1.459
1.400
1.447
1.606
0.194
1.447
1.311
13
24.92
ROIC%
8.96
10.32
7.43
10.12
7.77
5.18
2.69
1.42
0.89
0.40
18.68
1.42
6.31
47
27.58
Return on equity%
24.47
27.16
27.79
27.32
27.10
28.36
30.28
28.76
30.43
29.03
19.92
29.03
28.08
60
2.49
Return on assets%
24.28
25.37
24.22
22.18
22.04
21.03
22.10
22.79
20.98
21.96
15.04
21.96
22.14
45
2.37
EPS₹
8.59
8.19
8.02
7.63
7.89
9.02
9.14
9.57
9.13
10.38
2.47
5.64%
2.45%
—
15.25
EPS growth%
31.19
32.83
34.57
32.25
32.40
35.00
35.66
36.98
38.28
41.27
13.01
36.98
34.78
47
7.94
Bookvalue per sh₹
2.85
2.61
2.87
2.83
2.66
2.68
2.68
2.49
2.59
2.26
7.36
(3.14%)
(1.63%)
—
8.27
FCF per share₹
10.09
11.30
12.43
13.94
14.12
16.77
16.71
19.81
20.91
24.85
5.30
11.96%
9.52%
—
4.82
Dividend per sh₹
9.07
8.13
8.96
9.27
9.33
10.45
10.52
10.58
11.04
11.66
7.10
4.55%
2.12%
—
7.62
Div yield (avg)%
4.56
6.73
9.01
7.65
7.76
8.73
5.96
5.89
6.00
6.05
11.16
6.00
6.39
78
14.24
Payout ratio%
5.67
4.73
6.86
8.79
6.73
6.98
8.58
7.99
9.92
8.47
7.36
8.47
7.48
13
9.975
Shares (diluted)M
17.37
20.51
23.69
23.57
22.99
26.05
27.60
26.40
30.72
31.87
10.40
6.75%
8.02%
67
22.00
Buyback yield%
24.80
27.02
29.64
27.08
24.32
27.13
28.01
29.30
30.90
28.70
6.23
28.70
27.57
62
1.055
D/E ratiox
2.424
2.269
2.292
2.330
2.706
2.574
3.015
3.219
3.128
3.496
1.203
3.128
2.640
30
14.90
Enterprise value₹M
38.98
37.15
37.70
39.20
36.39
38.05
33.49
29.02
28.01
29.06
75.86
(4.40%)
(2.57%)
7
46.75
LT debt₹M
99.24
108.2
108.5
127.7
122.7
125.6
125.1
138.1
141.0
161.2
66.84
5.61%
4.67%
61
Revenue
₹81.73M
5.39%
1.00×
Cost of revenue
₹47.53M
5.29%
0.99×
Operating expenses
₹18.10M
5.79%
1.04×
Goodwill & intangibles
12.93%
Spread over hurdle
(7.67%)