84.66
Revenue₹M
97.29
102.1
105.3
108.8
116.6
121.9
127.7
136.3
145.5
153.9
87.47
5.70%
5.14%
37
24.84
Revenue growth%
20.03
22.13
19.82
21.29
22.19
22.89
24.58
21.69
22.92
21.05
10.98
22.89
21.91
16
15.80
Gross margin%
21.00
23.80
25.89
25.29
23.04
22.93
25.02
26.90
29.32
30.39
26.11
26.90
25.15
42
23.43
Operating margin%
24.86
26.12
25.68
26.24
27.73
26.45
27.97
29.49
27.70
28.93
11.43
27.97
27.08
31
19.23
Net margin%
32.76
35.30
37.06
38.22
39.18
41.57
40.81
42.10
40.38
42.33
25.92
41.57
39.78
59
28.69
P/E ratio (avg)x
26.33
23.57
22.07
22.34
21.63
22.28
23.37
22.65
21.97
18.64
32.63
22.28
22.31
67
10.25
EV/EBITx
16.64
17.37
17.35
17.75
18.55
17.92
17.43
16.57
17.14
18.67
28.34
17.43
17.40
82
3.93
FCF yield (avg)%
26.38
25.69
23.76
21.94
23.92
22.57
19.59
18.19
15.62
12.88
8.33
18.19
22.26
60
24.54
FCF margin%
6.42
4.21
6.86
8.63
11.37
9.55
12.26
11.44
10.82
13.64
24.34
11.44
10.18
43
0.295
FCF / Net incomex
1.951
1.980
1.921
2.126
2.224
2.294
2.291
2.155
2.465
2.435
1.329
2.294
2.189
81
22.90
ROIC%
11.62
13.62
15.77
15.81
16.97
14.33
15.28
12.95
14.81
13.15
14.92
14.33
14.57
70
28.82
Return on equity%
4.61
5.91
5.62
8.51
8.15
5.68
3.12
1.43
2.66
0.40
4.68
2.66
5.12
66
11.42
Return on assets%
7.12
6.27
6.88
5.01
4.43
7.14
6.16
6.50
9.23
7.88
2.54
7.14
6.69
42
1.88
EPS₹
3.00
3.21
3.70
3.71
3.88
3.93
4.74
4.66
5.28
5.67
2.00
7.85%
8.07%
—
17.05
EPS growth%
14.39
11.50
13.73
14.68
13.01
13.76
12.86
10.99
10.01
12.83
6.78
12.83
12.94
92
3.90
Bookvalue per sh₹
3.16
3.45
3.89
4.35
4.99
5.55
6.53
7.25
8.03
9.23
3.87
13.07%
13.36%
—
1.63
FCF per share₹
4.73
5.36
5.58
6.17
7.26
7.63
8.43
10.06
9.77
10.10
1.23
6.83%
8.84%
—
4.32
Dividend per sh₹
2.81
2.76
3.08
2.92
2.83
2.73
2.86
2.74
3.13
3.05
1.05
1.50%
1.10%
—
3.46
Div yield (avg)%
0.93
0.40
0.87
0.40
0.40
0.40
1.36
0.40
0.40
0.40
13.79
0.40
0.40
62
6.79
Payout ratio%
25.05
22.21
23.45
22.63
20.99
19.05
18.18
19.06
19.63
16.82
22.29
19.05
20.31
13
13.05
Shares (diluted)M
18.14
18.29
20.14
22.44
25.36
26.10
24.49
25.62
24.76
25.95
13.13
0.45%
3.11%
27
21.39
Buyback yield%
19.52
17.35
14.47
14.94
13.85
12.97
11.80
11.09
10.64
9.54
5.46
11.09
13.41
74
1.294
D/E ratiox
2.100
2.509
2.630
2.989
3.467
3.783
4.515
5.292
6.036
7.253
0.592
5.292
3.625
5
86.57
Enterprise value₹M
27.75
26.23
24.60
22.51
22.94
19.83
20.32
19.88
19.80
20.23
23.30
(2.49%)
(3.16%)
85
47.56
LT debt₹M
95.13
86.96
96.88
89.12
94.68
107.9
103.9
118.8
108.8
112.1
82.04
3.44%
1.75%
86
Revenue
₹153.9M
5.14%
1.00×
Cost of revenue
₹72.22M
5.27%
1.01×
Operating expenses
₹31.19M
4.92%
0.98×
Spread over hurdle
(0.24%)