60.57
Revenue₹M
20.77
22.70
24.96
27.08
29.21
31.87
34.66
37.77
40.84
44.87
64.73
8.97%
8.76%
33
24.82
Revenue growth%
21.60
21.67
20.31
18.89
21.01
20.24
19.62
21.20
22.83
21.51
12.86
21.20
21.11
8
28.09
Gross margin%
4.52
2.32
0.40
0.40
3.33
3.44
0.47
0.40
3.05
0.40
29.36
0.47
1.40
71
9.16
Operating margin%
22.08
24.00
22.02
22.86
20.76
18.68
18.30
19.24
19.13
21.46
20.10
19.13
21.11
83
27.05
Net margin%
0.40
2.69
0.40
1.52
2.52
4.37
7.11
4.56
3.56
1.71
28.72
4.37
2.60
44
10.66
P/E ratio (avg)x
38.79
44.55
50.74
51.49
55.23
64.41
73.86
74.55
88.36
101.8
29.91
74.55
59.82
38
16.01
EV/EBITx
39.83
44.72
53.24
55.08
61.56
65.10
69.04
69.75
67.03
64.79
33.00
67.03
63.17
70
26.45
FCF yield (avg)%
14.09
15.92
13.97
16.57
17.83
15.73
16.09
14.86
17.59
17.30
17.92
16.09
16.01
55
16.13
FCF margin%
7.19
4.43
5.57
3.83
1.89
3.90
6.20
3.64
5.08
3.30
28.29
3.90
4.17
91
1.296
FCF / Net incomex
0.224
0.202
0.204
0.192
0.207
0.192
0.175
0.186
0.195
0.177
0.600
0.186
0.194
42
15.65
ROIC%
6.18
5.35
7.37
10.31
9.35
9.13
8.02
8.53
7.54
9.28
22.53
8.53
8.27
50
8.63
Return on equity%
0.40
2.09
4.82
2.50
3.76
6.40
7.60
6.78
8.78
7.50
11.74
7.50
5.61
64
27.56
Return on assets%
16.46
14.17
16.31
17.19
15.63
13.89
15.30
17.27
15.71
14.60
17.22
15.30
15.67
60
1.97
EPS₹
2.97
2.93
2.98
3.01
3.00
3.06
3.35
3.49
3.73
3.95
2.21
5.65%
2.98%
—
24.98
EPS growth%
18.33
17.21
16.55
15.99
16.17
19.02
19.63
20.40
18.39
20.28
28.66
19.63
18.36
68
1.84
Bookvalue per sh₹
4.74
4.89
5.85
5.99
7.09
8.55
9.71
10.93
12.36
13.61
2.25
13.91%
11.88%
—
3.08
FCF per share₹
2.94
3.23
3.09
3.07
3.34
3.10
3.27
3.22
3.47
3.41
1.99
0.42%
2.35%
—
2.00
Dividend per sh₹
1.59
1.69
1.48
1.50
1.49
1.38
1.28
1.12
1.12
0.99
2.33
(7.84%)
(4.05%)
—
20.34
Div yield (avg)%
26.12
23.59
24.86
21.97
23.78
25.33
22.36
25.04
26.80
29.21
7.05
25.33
24.95
50
17.64
Payout ratio%
21.10
19.35
16.50
17.83
20.63
21.22
23.59
26.21
24.33
22.23
12.04
23.59
21.16
58
7.111
Shares (diluted)M
11.99
12.19
13.14
14.89
15.93
15.91
17.21
18.96
21.39
23.46
7.249
8.05%
8.53%
45
11.56
Buyback yield%
23.94
26.12
26.81
28.89
26.25
27.85
26.68
27.58
26.27
27.72
6.86
27.58
26.74
24
0.895
D/E ratiox
0.547
0.491
0.470
0.432
0.446
0.405
0.414
0.449
0.460
0.416
1.169
0.416
0.447
83
24.31
Enterprise value₹M
62.47
61.68
70.05
72.76
82.19
80.11
88.23
91.59
96.27
97.13
43.49
3.40%
6.32%
87
9.160
LT debt₹M
49.18
50.75
55.11
58.23
59.15
57.32
59.07
69.32
80.49
94.58
41.48
9.84%
7.55%
27
Revenue
₹44.87M
8.76%
1.00×
Cost of revenue
₹26.88M
8.34%
0.96×
Operating expenses
₹8.419M
9.43%
1.06×
Goodwill & intangibles
16.07%
Spread over hurdle
(9.47%)