69.77
Revenue₹M
133.4
143.2
152.7
163.0
176.4
193.2
211.8
229.0
248.8
268.8
72.86
8.78%
8.32%
63
29.97
Revenue growth%
3.31
0.76
2.70
4.37
4.41
5.13
3.27
1.14
0.40
0.40
25.61
1.14
2.98
36
2.29
Gross margin%
14.61
16.46
16.63
16.88
18.51
16.44
15.79
16.25
14.27
15.92
27.83
15.92
16.35
85
12.89
Operating margin%
20.89
21.41
21.96
22.81
20.29
22.02
24.18
22.71
19.93
18.08
20.50
22.02
21.69
62
24.31
Net margin%
6.66
6.76
4.85
3.08
5.64
6.22
8.63
9.09
9.73
12.67
28.98
9.09
6.71
21
28.60
P/E ratio (avg)x
29.67
30.32
33.12
34.96
40.74
42.38
50.01
58.96
66.96
65.84
21.28
58.96
41.56
19
26.80
EV/EBITx
9.082
9.130
8.500
9.796
9.850
9.478
9.947
10.60
10.03
10.24
6.251
10.03
9.823
43
17.56
FCF yield (avg)%
27.71
29.56
26.92
26.36
24.85
22.35
23.94
26.92
24.18
22.53
7.61
23.94
25.61
67
13.26
FCF margin%
14.28
16.47
16.85
13.86
12.19
11.05
9.39
12.15
11.54
14.31
17.01
11.54
13.02
25
0.258
FCF / Net incomex
1.792
1.671
1.509
1.402
1.478
1.355
1.293
1.264
1.309
1.407
0.262
1.309
1.404
75
20.22
ROIC%
14.95
17.40
14.41
17.04
17.83
20.02
22.28
24.80
24.99
22.71
19.88
22.71
18.92
9
2.08
Return on equity%
12.37
15.05
16.70
16.11
15.50
15.75
17.38
17.19
17.77
18.34
28.55
17.38
16.40
14
14.61
Return on assets%
17.82
19.77
17.58
17.33
20.03
21.82
23.40
20.83
22.00
19.78
27.76
21.82
19.91
84
2.81
EPS₹
2.33
2.20
2.06
2.15
2.10
2.19
2.17
2.48
2.38
2.48
2.98
3.30%
1.94%
—
15.22
EPS growth%
7.24
8.36
7.60
9.49
10.27
12.18
11.70
10.06
11.70
12.99
11.27
11.70
10.16
58
11.08
Bookvalue per sh₹
6.39
5.84
5.20
4.67
4.58
4.61
4.13
3.81
4.16
4.29
7.52
(1.28%)
(4.79%)
—
9.38
FCF per share₹
7.89
7.79
8.18
7.39
7.03
7.28
6.59
6.97
6.27
6.58
7.36
(1.32%)
(2.48%)
—
8.50
Dividend per sh₹
4.28
4.31
4.37
4.73
4.73
5.25
5.87
6.29
7.05
7.20
5.28
8.78%
6.15%
—
28.22
Div yield (avg)%
15.66
15.02
13.02
10.59
9.66
11.61
13.56
11.17
8.97
7.71
22.57
11.17
11.39
72
2.78
Payout ratio%
27.06
26.84
26.66
24.86
22.30
21.28
19.18
20.42
18.18
16.88
15.11
19.18
21.79
66
9.913
Shares (diluted)M
9.940
9.497
9.411
9.679
9.591
9.108
8.703
9.477
9.138
10.25
10.24
1.34%
0.07%
78
8.41
Buyback yield%
18.79
16.31
13.83
16.09
17.68
20.64
20.24
21.60
21.87
19.52
6.00
20.64
19.16
80
0.586
D/E ratiox
1.178
1.159
1.112
1.049
1.113
1.138
1.190
1.358
1.505
1.398
1.654
1.358
1.168
70
14.26
Enterprise value₹M
71.93
83.05
92.62
89.73
106.7
127.8
126.3
131.6
150.8
152.6
168.6
7.41%
7.45%
71
175.3
LT debt₹M
243.9
243.3
256.7
244.8
255.5
300.0
325.4
352.2
409.4
410.4
159.6
9.94%
5.84%
77
Revenue
₹268.8M
8.32%
1.00×
Cost of revenue
₹183.3M
8.48%
1.01×
Operating expenses
₹37.48M
7.28%
0.91×
Goodwill & intangibles
16.84%
Spread over hurdle
24.13%