23.27
Revenue₹M
57.95
60.19
62.07
61.91
63.69
63.61
65.62
67.43
67.68
68.02
24.47
1.32%
1.57%
21
7.33
Revenue growth%
24.52
21.86
22.95
25.95
25.91
27.42
27.79
25.30
27.00
29.68
24.15
27.42
25.93
82
29.84
Gross margin%
28.46
27.43
29.44
31.71
31.97
32.93
35.17
35.55
35.04
36.86
5.97
35.17
32.45
18
29.65
Operating margin%
12.40
13.10
13.93
13.91
11.57
9.35
6.59
7.94
8.66
8.84
8.35
8.66
10.46
30
29.46
Net margin%
12.03
14.36
11.49
11.97
11.26
12.18
12.32
15.01
15.70
16.62
6.20
15.01
12.25
20
11.24
P/E ratio (avg)x
31.39
32.93
28.91
25.75
23.08
21.06
18.50
18.76
17.95
15.69
32.57
18.50
22.07
71
22.62
EV/EBITx
13.63
15.83
16.86
19.93
20.03
24.10
26.95
30.05
30.75
33.95
32.36
30.05
22.07
45
5.61
FCF yield (avg)%
16.86
14.53
14.22
13.47
16.23
17.00
15.54
16.05
15.54
15.58
13.12
15.58
15.56
54
9.30
FCF margin%
6.86
4.74
4.25
2.00
4.40
2.96
0.40
1.47
0.42
1.39
28.51
1.39
2.48
59
0.814
FCF / Net incomex
1.681
1.810
1.887
1.826
2.019
1.906
1.847
2.074
1.988
2.160
1.674
1.988
1.896
18
22.40
ROIC%
22.26
22.40
20.50
20.98
20.91
18.51
21.11
24.04
22.67
21.33
19.77
21.33
21.22
22
5.11
Return on equity%
22.04
22.92
22.07
24.88
22.76
25.11
24.64
26.27
28.36
27.41
27.85
26.27
24.76
61
27.53
Return on assets%
4.50
3.77
1.32
2.56
5.16
4.89
6.72
7.45
6.95
6.72
29.60
6.72
5.02
38
0.92
EPS₹
1.75
1.76
2.01
2.27
2.21
2.12
2.42
2.58
2.71
2.86
0.95
5.27%
4.41%
—
17.45
EPS growth%
9.52
8.36
6.27
7.14
5.45
3.90
1.94
0.40
1.05
0.40
15.33
1.05
4.68
89
2.26
Bookvalue per sh₹
2.24
2.23
2.62
2.80
2.88
3.13
3.07
2.95
3.30
3.73
1.65
5.31%
6.92%
—
0.82
FCF per share₹
0.65
0.72
0.73
0.74
0.82
0.88
1.04
1.02
1.04
1.22
1.44
8.26%
6.32%
—
1.59
Dividend per sh₹
1.99
2.08
1.95
2.02
2.07
1.94
1.88
1.98
1.83
1.85
0.96
(2.24%)
(0.11%)
—
6.73
Div yield (avg)%
30.56
31.41
34.21
32.31
34.96
36.33
33.52
36.43
35.86
38.35
14.51
36.33
34.59
26
17.08
Payout ratio%
21.14
19.68
17.21
20.06
18.52
16.29
17.18
20.14
17.63
19.74
8.90
17.63
19.10
81
13.63
Shares (diluted)M
12.80
13.13
14.11
15.28
15.95
16.23
17.90
17.37
19.39
20.94
13.39
5.59%
6.14%
16
3.00
Buyback yield%
25.90
25.72
24.13
25.52
26.51
26.05
26.17
23.18
25.07
22.22
2.03
25.07
25.62
28
0.901
D/E ratiox
0.799
0.863
1.014
0.978
1.027
1.181
1.136
1.212
1.411
1.532
1.498
1.212
1.081
19
76.48
Enterprise value₹M
25.59
28.36
30.70
31.21
32.66
30.76
34.01
38.23
43.81
50.55
55.34
9.13%
6.75%
31
70.44
LT debt₹M
101.3
122.4
121.6
146.4
169.4
186.8
203.5
198.8
209.9
205.7
29.07
3.96%
7.25%
83
Revenue
₹68.02M
1.57%
1.00×
Cost of revenue
₹43.27M
1.56%
1.00×
Operating expenses
₹14.30M
1.76%
1.02×
Goodwill & intangibles
18.36%
Spread over hurdle
(9.05%)