152.6
Revenue₹M
131.1
134.7
142.9
150.7
158.6
162.0
169.3
180.2
187.5
199.0
157.5
4.65%
4.57%
20
6.51
Revenue growth%
24.29
26.56
23.64
22.91
22.72
20.97
20.05
21.22
19.08
20.82
8.38
20.82
21.97
63
21.06
Gross margin%
19.75
18.17
19.55
17.63
17.40
15.39
17.09
17.78
16.25
17.69
18.09
17.09
17.66
39
27.90
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.92
1.23
18.88
0.40
0.40
11
23.33
Net margin%
26.27
25.37
26.47
27.39
24.79
26.10
26.03
24.73
25.14
26.54
2.71
26.03
26.07
60
25.54
P/E ratio (avg)x
29.19
31.62
35.21
37.61
40.30
46.67
46.97
45.48
49.64
53.16
13.18
46.97
42.89
70
30.24
EV/EBITx
14.80
15.58
13.60
12.69
11.05
10.91
10.01
9.799
10.58
9.594
25.62
10.01
10.98
17
15.91
FCF yield (avg)%
20.53
21.79
19.89
18.47
18.78
16.17
13.92
12.86
12.39
13.98
8.91
13.92
17.32
88
8.57
FCF margin%
15.83
16.88
19.75
21.30
21.94
24.42
23.95
24.01
24.85
22.68
15.76
24.01
22.31
83
1.617
FCF / Net incomex
1.266
1.470
1.689
1.874
2.175
2.250
2.612
2.693
2.612
2.925
1.342
2.612
2.212
87
29.21
ROIC%
9.22
8.26
5.95
6.46
4.57
5.71
2.89
5.49
5.81
4.07
15.97
5.49
5.76
88
8.90
Return on equity%
19.19
20.82
19.12
19.21
18.76
19.22
17.08
19.45
19.39
17.14
11.69
19.22
19.20
78
4.74
Return on assets%
23.05
21.46
19.80
20.30
18.40
15.77
14.73
16.54
15.39
17.83
10.88
15.77
18.11
46
1.34
EPS₹
5.36
5.43
6.28
6.10
6.02
5.87
6.60
6.88
7.06
8.24
1.38
6.47%
4.20%
—
27.99
EPS growth%
8.84
8.71
10.28
11.16
9.68
7.54
10.02
10.70
13.27
16.05
18.24
10.70
10.15
39
1.14
Bookvalue per sh₹
1.69
1.62
1.58
1.75
1.70
1.99
2.08
2.13
2.34
2.65
2.14
9.33%
4.92%
—
1.60
FCF per share₹
3.17
2.97
3.04
3.06
2.87
2.84
2.92
3.12
3.35
3.43
2.63
3.59%
0.56%
—
4.36
Dividend per sh₹
5.31
6.02
6.10
7.07
7.83
8.88
9.60
10.61
11.50
11.39
2.28
7.77%
9.35%
—
16.96
Div yield (avg)%
31.30
31.59
31.88
33.71
32.01
34.39
34.41
33.48
33.45
32.50
4.12
33.48
32.98
80
8.40
Payout ratio%
5.19
6.16
6.50
6.81
5.24
4.97
6.69
7.95
5.79
8.48
15.68
6.69
6.33
79
16.49
Shares (diluted)M
15.35
14.91
13.69
13.07
12.17
12.55
13.86
13.26
13.04
11.54
16.25
(1.06%)
(3.69%)
92
10.10
Buyback yield%
26.97
27.08
26.06
25.48
25.75
25.57
24.95
23.19
23.30
24.23
5.85
24.23
25.53
12
1.659
D/E ratiox
1.799
2.078
2.348
2.719
2.973
3.016
3.463
3.365
3.572
3.587
0.957
3.463
2.995
22
155.8
Enterprise value₹M
67.15
67.92
68.85
80.25
86.39
85.37
97.65
102.1
101.4
98.65
132.3
2.69%
4.40%
73
125.8
LT debt₹M
66.49
66.12
63.29
71.90
78.69
79.61
82.27
91.86
102.6
106.5
95.03
6.24%
4.16%
27
Revenue
₹199.0M
4.57%
1.00×
Cost of revenue
₹105.0M
4.98%
1.04×
Operating expenses
₹27.34M
3.96%
0.94×
Spread over hurdle
62.58%