8.151
Revenue₹M
92.99
96.56
100.6
103.8
104.3
107.8
109.6
113.7
114.9
118.6
8.392
2.60%
2.95%
86
14.52
Revenue growth%
5.98
7.11
5.52
5.64
6.11
5.25
6.83
4.53
7.05
6.53
11.26
6.53
6.04
92
3.96
Gross margin%
32.17
33.83
32.17
29.54
28.02
27.77
29.92
29.67
27.83
29.42
4.94
29.42
29.61
55
9.42
Operating margin%
8.48
9.16
7.36
6.38
5.38
8.20
7.48
9.51
11.82
12.68
27.71
9.51
8.34
16
8.79
Net margin%
20.92
22.15
21.43
20.12
20.20
18.87
17.84
19.04
16.78
14.23
19.16
17.84
19.58
75
11.62
P/E ratio (avg)x
26.87
29.01
27.09
24.81
25.70
23.38
21.63
20.04
18.44
18.61
37.97
20.04
24.10
16
33.27
EV/EBITx
35.78
30.94
33.09
28.40
28.40
27.33
29.41
30.72
31.06
29.86
18.02
29.86
30.29
89
9.17
FCF yield (avg)%
27.15
27.79
28.51
31.16
33.27
35.37
36.31
35.19
37.09
37.19
18.47
36.31
34.23
9
20.92
FCF margin%
9.00
11.85
13.19
12.63
12.50
12.39
13.76
15.42
16.60
15.76
28.20
15.42
12.91
82
1.200
FCF / Net incomex
1.162
1.254
1.309
1.392
1.212
1.228
1.256
1.150
1.027
0.868
1.396
1.150
1.220
90
3.24
ROIC%
16.61
19.04
19.86
21.34
20.85
19.18
17.64
18.45
18.50
20.17
7.57
18.50
19.11
80
29.12
Return on equity%
23.30
25.87
23.86
26.46
27.53
24.81
24.12
21.76
23.70
22.35
27.38
23.70
23.99
65
5.98
Return on assets%
23.98
23.46
24.73
24.90
22.04
21.81
23.50
20.73
23.67
21.73
27.71
21.81
23.48
56
10.58
EPS₹
18.49
18.04
18.36
17.26
19.53
19.44
19.46
19.77
19.05
20.44
11.07
0.91%
1.34%
—
14.14
EPS growth%
28.39
30.22
31.69
33.96
36.36
34.37
31.51
30.45
31.71
29.16
10.57
31.51
31.60
53
10.85
Bookvalue per sh₹
8.75
9.12
8.86
10.41
11.68
12.65
14.32
15.26
16.50
17.60
2.84
8.56%
6.88%
—
8.01
FCF per share₹
11.74
11.53
11.89
13.91
16.25
18.16
20.39
23.98
25.67
28.54
5.81
11.91%
9.91%
—
4.35
Dividend per sh₹
7.65
7.71
9.18
10.54
12.38
14.73
16.62
17.15
16.62
16.22
10.30
5.56%
8.76%
—
11.47
Div yield (avg)%
7.09
9.58
11.20
8.80
10.23
11.13
11.45
13.78
11.58
8.92
4.13
11.45
10.68
70
19.99
Payout ratio%
10.74
12.97
12.94
10.87
9.70
10.92
8.86
11.83
13.20
12.06
9.14
11.83
11.37
85
5.219
Shares (diluted)M
6.590
6.437
7.188
8.260
8.216
7.781
8.085
8.394
9.554
10.45
5.180
4.93%
6.10%
89
8.43
Buyback yield%
9.36
8.56
9.44
8.29
10.42
12.99
12.65
12.66
10.93
12.95
12.34
12.66
10.67
63
0.575
D/E ratiox
1.206
1.090
1.129
1.069
1.155
1.095
1.135
1.126
1.110
1.089
1.744
1.110
1.118
21
35.06
Enterprise value₹M
37.64
43.78
45.51
50.18
53.89
52.63
57.68
60.68
67.51
74.06
39.01
6.57%
6.62%
21
42.74
LT debt₹M
75.84
81.23
78.63
81.97
80.25
78.89
72.43
73.04
76.10
70.87
78.30
(2.46%)
0.13%
12
Revenue
₹118.6M
2.95%
1.00×
Cost of revenue
₹79.11M
2.73%
0.98×
Operating expenses
₹17.38M
3.49%
1.05×
Property and equipment
20.45%
Goodwill & intangibles
16.65%
Spread over hurdle
34.53%