17.21
Revenue₹M
44.50
47.06
48.66
50.12
52.16
53.90
55.89
57.58
59.13
60.94
18.45
3.16%
3.62%
26
29.18
Revenue growth%
33.62
31.23
32.39
32.06
34.11
35.11
36.40
34.54
34.19
36.35
29.02
35.11
34.15
8
14.79
Gross margin%
17.12
17.48
16.09
18.44
19.62
19.19
17.58
17.45
18.19
20.61
21.01
18.19
17.88
78
7.35
Operating margin%
9.03
8.64
7.55
9.16
11.32
11.99
12.54
13.48
12.15
13.58
3.19
12.54
11.66
15
5.08
Net margin%
5.96
5.32
7.77
9.82
10.74
10.28
7.55
9.58
7.21
8.18
11.22
8.18
7.98
13
6.211
P/E ratio (avg)x
11.31
11.25
12.39
12.90
11.33
10.37
10.95
11.40
12.24
11.66
12.06
11.40
11.36
58
37.35
EV/EBITx
31.99
34.10
30.13
27.47
26.58
25.15
24.29
25.84
24.66
21.60
7.855
24.66
26.21
13
3.78
FCF yield (avg)%
20.18
20.86
18.56
21.03
20.24
21.15
19.42
20.67
18.74
18.05
29.24
19.42
20.21
86
6.26
FCF margin%
14.88
14.41
13.60
14.45
13.56
13.02
15.38
13.48
16.29
15.59
19.38
15.38
14.43
90
0.129
FCF / Net incomex
2.591
2.852
2.975
2.983
2.894
2.848
2.902
3.279
3.821
4.307
1.711
3.279
2.938
77
2.47
ROIC%
2.39
3.00
5.88
8.08
9.46
7.14
5.71
2.77
2.43
1.93
12.90
2.77
4.35
50
16.82
Return on equity%
23.15
23.58
25.75
27.40
27.24
25.09
26.88
24.91
25.52
26.47
20.52
25.52
25.64
14
15.53
Return on assets%
20.18
21.43
22.74
25.60
23.80
24.16
24.07
21.89
23.33
22.35
27.46
23.33
23.03
20
2.64
EPS₹
2.32
2.49
2.23
1.95
2.07
1.91
1.96
2.14
2.00
2.20
2.87
1.24%
(0.15%)
—
9.97
EPS growth%
15.00
16.52
17.97
16.70
17.09
15.57
15.84
14.90
14.88
17.57
23.61
15.57
16.18
51
2.28
Bookvalue per sh₹
1.14
1.12
1.15
1.09
1.24
1.32
1.50
1.71
1.90
1.93
2.55
9.23%
5.56%
—
1.82
FCF per share₹
1.08
1.18
1.24
1.17
1.06
1.01
0.93
0.95
1.06
1.05
0.60
(0.24%)
(0.05%)
—
2.30
Dividend per sh₹
1.92
2.04
2.01
2.12
2.06
2.17
2.50
2.97
3.15
3.77
0.89
12.86%
7.21%
—
28.12
Div yield (avg)%
17.04
15.07
13.86
15.95
17.76
15.69
14.75
12.89
12.15
12.51
14.13
12.89
14.91
24
20.55
Payout ratio%
6.41
5.77
3.45
5.59
4.56
4.00
2.98
2.64
0.83
0.40
10.81
2.64
3.72
59
7.553
Shares (diluted)M
7.123
6.724
6.008
5.887
5.681
5.951
5.651
5.225
5.407
5.891
7.469
0.73%
(2.61%)
8
11.55
Buyback yield%
18.20
18.45
15.75
15.98
14.75
14.59
15.26
13.32
16.11
15.59
5.02
15.26
15.67
67
0.241
D/E ratiox
2.139
2.518
2.454
2.534
2.799
2.876
3.228
3.784
4.421
5.130
1.727
3.784
2.837
47
20.16
Enterprise value₹M
37.57
41.48
46.54
48.93
47.88
50.04
50.13
57.74
54.09
50.96
44.76
1.26%
2.58%
51
17.38
LT debt₹M
89.89
89.03
108.1
110.6
125.4
128.3
137.7
141.9
143.8
160.9
54.82
5.11%
7.27%
28
Revenue
₹60.94M
3.62%
1.00×
Cost of revenue
₹31.54M
3.69%
1.01×
Operating expenses
₹11.93M
3.01%
0.94×
Goodwill & intangibles
18.31%
Spread over hurdle
(9.68%)