45.92
Revenue₹M
30.57
33.55
36.71
39.35
42.26
46.37
49.16
53.94
58.28
62.50
48.49
8.14%
8.16%
81
19.40
Revenue growth%
8.13
10.52
11.87
11.21
12.95
10.26
9.00
8.21
5.78
3.91
12.57
8.21
9.63
36
10.88
Gross margin%
4.69
7.48
7.77
6.84
5.71
3.14
3.28
6.14
3.50
2.44
19.60
3.28
5.20
81
5.19
Operating margin%
8.71
10.72
13.18
11.37
12.36
14.91
17.20
18.74
18.93
18.72
14.19
18.72
14.04
43
21.31
Net margin%
26.44
25.54
25.59
27.61
30.17
31.03
30.05
27.85
25.56
25.53
6.17
27.85
27.02
77
21.19
P/E ratio (avg)x
30.94
29.87
31.80
31.82
35.57
39.17
37.69
41.94
39.17
38.76
27.92
39.17
36.63
25
14.43
EV/EBITx
16.37
16.82
16.22
16.95
16.89
18.01
19.56
19.40
20.65
22.98
32.82
19.56
17.48
85
25.15
FCF yield (avg)%
27.64
27.82
30.44
28.05
28.20
30.51
31.50
30.82
31.59
32.22
4.19
31.50
30.47
86
18.80
FCF margin%
27.85
29.96
27.97
25.92
24.35
26.08
24.26
22.80
25.37
24.15
22.95
24.26
25.64
76
0.681
FCF / Net incomex
0.136
0.155
0.152
0.145
0.161
0.178
0.195
0.196
0.217
0.232
1.431
0.196
0.170
92
24.11
ROIC%
21.26
20.94
21.98
20.17
22.50
24.54
25.04
22.22
23.43
21.98
10.18
23.43
22.10
70
3.71
Return on equity%
11.88
13.14
14.37
13.29
13.49
15.28
17.60
19.61
20.26
19.74
5.06
19.61
14.83
52
2.05
Return on assets%
7.84
9.09
6.38
6.60
8.43
9.17
8.34
8.21
10.31
9.73
2.58
9.17
8.39
14
3.12
EPS₹
1.97
1.94
1.89
1.84
2.03
1.82
1.95
2.07
1.93
1.73
3.49
(3.18%)
(1.04%)
—
17.69
EPS growth%
25.64
24.50
26.95
29.26
30.55
27.70
25.11
22.60
19.75
21.41
2.25
22.60
25.38
51
1.70
Bookvalue per sh₹
1.11
1.01
1.05
1.04
0.96
0.90
0.96
0.89
0.82
0.85
1.16
(2.38%)
(2.64%)
—
1.15
FCF per share₹
3.20
3.52
3.43
3.42
3.73
3.95
4.36
4.57
4.90
5.43
2.51
7.82%
5.29%
—
2.21
Dividend per sh₹
2.22
2.44
2.13
2.35
2.30
2.47
2.72
3.01
3.30
3.20
0.79
6.80%
3.80%
—
8.68
Div yield (avg)%
12.49
9.96
9.27
6.82
4.77
7.69
8.33
10.88
9.37
9.01
26.29
9.01
9.14
24
24.87
Payout ratio%
28.49
26.51
23.53
22.66
22.02
24.53
24.03
25.47
22.90
20.27
16.95
24.03
23.78
72
12.85
Shares (diluted)M
11.39
11.70
11.77
10.16
9.113
8.972
8.547
7.552
6.809
6.783
12.87
(5.73%)
(4.88%)
51
3.33
Buyback yield%
30.83
32.40
29.85
29.99
30.33
31.32
29.48
26.86
26.40
25.96
13.05
26.86
29.92
70
0.424
D/E ratiox
0.368
0.380
0.412
0.390
0.369
0.342
0.322
0.347
0.377
0.355
1.179
0.347
0.368
77
36.63
Enterprise value₹M
18.08
18.87
20.49
21.04
20.91
23.23
23.02
23.90
22.28
22.17
66.23
1.18%
1.75%
91
29.78
LT debt₹M
86.08
98.09
109.8
122.4
146.8
164.1
164.5
190.4
207.0
250.3
54.51
11.27%
11.62%
36
Revenue
₹62.50M
8.16%
1.00×
Cost of revenue
₹31.70M
7.88%
0.97×
Operating expenses
₹11.17M
8.47%
1.03×
Spread over hurdle
(5.05%)