46.87
Revenue₹M
53.38
54.14
56.33
58.13
60.45
62.37
64.43
65.80
66.59
67.21
48.31
2.14%
2.68%
22
25.08
Revenue growth%
30.04
29.03
28.81
26.93
26.57
24.12
21.54
22.70
24.09
25.57
22.10
24.09
26.07
60
22.31
Gross margin%
27.77
26.17
27.67
28.06
29.61
27.79
24.90
22.24
25.19
27.35
29.43
25.19
27.51
74
26.70
Operating margin%
23.70
21.38
20.35
23.02
24.94
26.35
25.52
23.21
26.17
26.55
23.32
26.17
24.32
18
27.93
Net margin%
13.40
15.16
16.74
13.80
13.27
12.86
14.75
16.73
16.36
15.52
12.34
15.52
14.95
91
29.19
P/E ratio (avg)x
21.57
23.89
28.71
32.80
33.71
35.20
39.29
38.80
39.20
42.61
28.72
39.20
34.46
19
8.305
EV/EBITx
40.80
45.22
51.03
51.36
49.91
52.72
61.32
65.18
74.97
73.71
29.09
65.18
52.04
78
14.99
FCF yield (avg)%
15.46
14.07
11.18
10.97
12.69
11.70
10.94
12.31
14.46
15.39
20.10
12.31
12.50
59
25.66
FCF margin%
22.41
22.89
21.11
21.79
24.48
23.46
21.41
23.79
26.37
29.33
5.59
23.79
23.17
34
0.992
FCF / Net incomex
2.302
2.404
2.655
2.962
3.104
3.273
3.240
3.148
3.404
3.518
0.849
3.273
3.126
24
15.42
ROIC%
8.08
8.38
6.24
3.83
5.91
4.64
6.30
7.71
8.68
8.18
9.95
7.71
7.00
66
16.84
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.71
2.36
3.21
0.60
1.37
25.51
1.37
0.50
56
28.52
Return on assets%
27.34
26.87
26.42
29.13
28.87
30.78
32.00
30.53
30.47
30.68
5.10
30.68
29.80
89
3.16
EPS₹
4.81
4.40
4.57
4.23
3.83
3.45
3.36
3.09
3.13
3.30
3.42
(2.94%)
(2.97%)
—
4.00
EPS growth%
18.71
20.10
22.87
25.56
24.33
22.73
21.67
21.27
20.66
21.77
18.09
21.67
21.72
19
2.05
Bookvalue per sh₹
3.97
4.37
4.46
4.16
3.94
4.59
5.30
5.67
5.31
5.02
6.48
4.96%
2.43%
—
3.24
FCF per share₹
2.43
2.58
2.85
2.87
2.73
2.93
3.10
3.02
2.77
2.83
1.89
0.72%
2.14%
—
1.76
Dividend per sh₹
2.34
2.56
2.60
2.77
2.96
2.76
2.86
2.87
2.59
2.54
6.72
(3.04%)
1.86%
—
17.73
Div yield (avg)%
10.35
12.25
10.07
8.07
10.87
8.63
8.53
7.28
8.72
11.34
29.44
8.63
9.39
63
7.38
Payout ratio%
11.99
12.65
13.72
16.04
16.52
15.49
18.11
17.61
18.80
16.14
22.76
17.61
16.09
89
9.637
Shares (diluted)M
13.83
14.91
16.93
15.94
14.97
14.75
17.02
18.97
18.18
18.23
9.372
4.02%
3.86%
47
2.94
Buyback yield%
22.00
22.33
21.69
19.91
17.58
16.02
15.73
13.58
12.57
15.36
15.24
15.36
16.80
47
1.287
D/E ratiox
1.392
1.403
1.339
1.406
1.368
1.519
1.481
1.408
1.490
1.663
0.967
1.490
1.407
86
9.019
Enterprise value₹M
68.81
70.16
73.53
84.71
95.45
100.8
107.4
103.1
117.4
129.8
54.28
6.34%
7.41%
75
52.02
LT debt₹M
86.49
83.50
95.86
103.9
96.86
99.05
110.0
114.0
116.1
125.8
59.90
5.36%
4.65%
12
Revenue
₹67.21M
2.68%
1.00×
Cost of revenue
₹43.93M
2.74%
1.01×
Operating expenses
₹11.47M
2.60%
0.99×
Property and equipment
14.03%
Spread over hurdle
20.21%