59.55
Revenue₹M
74.56
81.79
86.31
94.35
101.8
110.4
121.3
133.1
142.2
155.0
62.58
8.78%
8.62%
10
16.06
Revenue growth%
24.97
22.80
23.65
22.21
24.46
25.93
27.22
27.52
29.53
28.95
19.67
27.52
25.45
37
23.61
Gross margin%
20.29
21.27
19.71
17.37
15.10
17.03
18.41
15.90
14.57
12.27
10.03
15.90
17.20
13
19.39
Operating margin%
10.13
7.16
7.92
6.59
7.65
5.37
4.31
6.55
4.52
1.80
2.34
4.52
6.57
91
14.13
Net margin%
15.50
17.76
16.99
15.26
17.21
14.38
16.34
17.20
14.89
16.23
16.02
16.23
16.29
53
30.87
P/E ratio (avg)x
22.92
25.70
24.93
27.33
29.57
32.05
35.21
38.38
37.83
34.37
14.06
35.21
30.81
56
14.27
EV/EBITx
55.40
60.85
66.75
74.28
82.06
79.39
76.21
88.20
86.73
86.06
15.34
86.06
77.80
51
14.88
FCF yield (avg)%
21.69
21.70
24.66
23.70
20.74
21.88
21.46
19.30
17.42
17.01
3.62
19.30
21.58
26
29.63
FCF margin%
23.42
21.81
20.07
18.10
16.21
13.75
14.99
13.64
11.63
11.79
19.51
13.64
15.60
66
1.282
FCF / Net incomex
0.523
0.469
0.509
0.549
0.537
0.566
0.601
0.591
0.560
0.592
0.543
0.591
0.554
67
22.82
ROIC%
24.32
24.76
25.86
28.77
31.07
32.33
29.94
31.44
28.94
31.19
12.83
31.19
29.44
95
7.85
Return on equity%
15.26
14.76
16.61
18.44
15.53
15.25
16.63
16.21
13.71
15.19
21.87
15.25
15.40
76
12.23
Return on assets%
7.97
7.99
5.25
6.82
7.47
8.70
6.09
7.43
8.52
8.08
20.41
8.08
7.72
70
1.51
EPS₹
1.94
1.74
1.66
1.55
1.37
1.45
1.36
1.42
1.31
1.36
1.65
(0.17%)
(4.35%)
—
10.04
EPS growth%
2.65
5.25
6.35
8.11
8.94
6.86
7.71
7.17
7.23
10.10
20.03
7.23
7.20
64
1.34
Bookvalue per sh₹
4.39
4.63
4.76
4.46
4.34
4.06
3.98
4.42
4.20
4.24
0.62
(0.49%)
0.98%
—
2.30
FCF per share₹
1.18
1.16
1.24
1.39
1.54
1.67
1.51
1.59
1.51
1.42
2.12
(1.61%)
2.06%
—
3.22
Dividend per sh₹
1.79
1.91
2.15
2.24
2.45
2.46
2.69
2.93
2.89
2.78
2.74
2.54%
4.66%
—
21.30
Div yield (avg)%
14.47
15.57
13.49
14.94
13.37
11.55
11.90
12.82
15.16
15.25
9.13
12.82
13.98
42
16.64
Payout ratio%
17.52
16.71
13.92
16.73
17.31
15.40
17.03
19.76
21.15
19.86
29.86
19.76
17.17
65
13.11
Shares (diluted)M
17.03
16.95
18.27
21.98
23.43
23.67
24.89
27.86
33.61
34.42
12.99
8.00%
8.22%
17
14.30
Buyback yield%
5.67
5.98
8.84
9.15
7.98
5.64
5.06
6.69
9.30
9.04
24.29
6.69
7.33
75
0.731
D/E ratiox
2.653
2.891
3.014
3.615
3.736
3.928
4.746
4.808
5.068
5.429
0.623
4.808
3.832
46
93.34
Enterprise value₹M
162.2
177.9
199.7
207.6
205.6
209.0
204.4
199.5
207.7
218.7
113.5
1.25%
3.37%
82
98.95
LT debt₹M
168.4
178.1
196.9
205.4
195.1
223.4
251.1
254.1
275.8
287.9
9.207
8.09%
6.21%
48
Revenue
₹155.0M
8.62%
1.00×
Cost of revenue
₹84.90M
8.35%
0.98×
Operating expenses
₹17.83M
9.26%
1.06×
Goodwill & intangibles
19.31%
Property and equipment
17.00%
Spread over hurdle
24.55%