16.49
Revenue₹M
55.24
58.10
59.28
62.56
63.79
67.53
69.38
70.88
75.56
80.26
17.09
4.70%
4.33%
76
8.75
Revenue growth%
29.76
31.36
29.59
32.16
31.35
32.45
35.43
33.86
35.00
33.36
24.47
33.86
32.31
47
27.97
Gross margin%
2.65
2.37
1.80
3.97
4.88
6.28
4.35
5.47
5.89
7.07
14.72
5.89
4.61
87
27.47
Operating margin%
14.74
14.31
12.39
14.71
13.85
16.66
16.53
14.10
12.91
13.43
22.91
14.10
14.21
48
11.00
Net margin%
2.90
0.86
3.75
1.22
1.55
3.91
5.17
2.43
2.79
0.40
13.29
2.79
2.61
52
17.48
P/E ratio (avg)x
26.41
29.48
30.54
34.16
35.31
35.74
36.49
38.06
34.63
38.75
37.86
36.49
34.97
43
16.03
EV/EBITx
25.33
24.24
25.91
24.35
22.87
22.41
24.11
25.71
25.00
26.46
16.99
25.00
24.67
60
4.21
FCF yield (avg)%
29.46
26.64
25.00
22.28
19.70
18.51
19.14
19.67
21.93
19.87
4.01
19.67
20.90
86
27.85
FCF margin%
28.90
29.21
26.78
24.68
22.73
22.45
19.51
17.13
17.81
18.90
8.60
18.90
22.59
63
0.856
FCF / Net incomex
1.442
1.679
1.606
1.572
1.616
1.538
1.702
1.664
1.936
2.055
0.716
1.702
1.640
80
22.92
ROIC%
17.88
17.15
17.39
18.40
18.27
19.68
20.58
18.36
20.78
22.41
4.10
20.58
18.38
76
3.30
Return on equity%
2.33
3.16
4.09
1.81
2.34
1.40
1.32
0.40
0.40
0.40
29.65
0.40
1.61
68
16.51
Return on assets%
25.22
25.51
24.36
23.22
25.33
23.67
23.49
25.45
23.41
24.91
26.72
23.67
24.64
48
5.02
EPS₹
3.43
3.43
3.12
3.17
3.18
3.19
3.62
3.63
4.01
4.05
5.42
4.93%
1.84%
—
19.45
EPS growth%
11.84
9.77
11.65
13.21
11.19
8.88
6.58
6.16
7.37
8.25
11.48
7.37
9.33
59
3.29
Bookvalue per sh₹
4.86
4.71
5.21
5.07
5.76
6.56
6.65
6.67
7.10
6.82
5.86
3.43%
4.86%
—
16.97
FCF per share₹
12.70
14.14
14.11
14.75
15.73
16.92
17.84
18.90
21.24
21.23
16.27
6.19%
4.73%
—
7.02
Dividend per sh₹
5.19
5.39
5.91
6.82
7.95
7.92
8.26
8.51
9.35
9.97
3.66
4.64%
8.28%
—
6.09
Div yield (avg)%
11.66
13.02
14.67
16.63
19.41
17.67
18.16
18.26
19.88
19.49
22.93
18.26
17.92
67
11.13
Payout ratio%
22.49
24.88
27.62
26.76
28.27
29.70
29.01
31.87
33.73
31.69
2.49
31.69
28.64
93
3.058
Shares (diluted)M
3.713
3.468
3.572
3.788
3.836
3.813
3.630
3.644
3.687
3.979
3.011
0.73%
1.33%
34
5.26
Buyback yield%
6.67
9.49
7.87
5.27
5.49
5.09
6.77
5.62
5.70
6.87
11.32
5.70
6.19
12
1.201
D/E ratiox
1.502
1.292
1.356
1.295
1.324
1.247
1.269
1.111
1.195
1.051
1.252
1.195
1.280
92
83.91
Enterprise value₹M
23.49
22.58
20.52
18.47
16.75
17.52
16.53
16.27
15.94
13.98
76.82
(3.55%)
(5.77%)
95
57.36
LT debt₹M
36.18
36.12
34.68
37.68
40.70
39.48
39.38
41.43
42.14
39.30
76.07
(0.70%)
1.58%
54
Revenue
₹80.26M
4.33%
1.00×
Cost of revenue
₹54.01M
4.25%
0.99×
Operating expenses
₹16.19M
3.97%
0.97×
Goodwill & intangibles
18.45%
Spread over hurdle
(5.73%)