24.01
Revenue₹M
177.9
184.4
191.1
199.7
210.2
220.4
231.2
245.9
255.8
274.4
25.89
5.48%
5.24%
16
12.94
Revenue growth%
23.08
25.28
22.46
20.45
17.84
20.25
18.26
20.10
22.71
21.75
23.69
20.25
21.10
22
17.42
Gross margin%
6.67
5.78
4.11
5.61
3.39
2.89
5.53
8.16
8.37
9.70
27.56
8.16
5.69
15
24.03
Operating margin%
32.59
33.19
33.62
31.67
30.54
27.80
26.53
24.32
24.06
21.81
24.20
24.32
29.17
53
3.42
Net margin%
8.44
9.82
8.36
7.93
6.59
7.30
5.48
4.04
3.43
1.75
19.19
4.04
6.94
64
31.18
P/E ratio (avg)x
21.06
23.16
23.84
23.55
21.09
22.33
24.69
24.54
25.77
28.27
15.50
24.69
23.69
67
26.72
EV/EBITx
11.52
10.31
9.878
8.930
8.100
8.658
9.422
8.529
7.290
6.361
12.88
8.529
8.794
55
15.36
FCF yield (avg)%
11.07
14.04
13.91
14.47
17.11
17.99
15.25
14.31
15.48
13.12
2.42
15.25
14.39
8
25.11
FCF margin%
12.34
12.98
11.35
10.91
12.37
11.25
12.01
14.81
16.83
18.31
9.44
14.81
12.35
39
0.450
FCF / Net incomex
1.785
1.782
1.747
1.883
1.791
1.850
1.795
1.756
1.727
1.687
1.130
1.756
1.784
11
26.29
ROIC%
16.27
14.80
15.49
15.22
14.04
16.92
19.39
17.25
15.58
15.23
10.27
16.92
15.54
16
18.89
Return on equity%
28.26
25.68
25.44
24.38
22.55
22.32
22.27
21.00
23.14
21.78
7.88
22.27
22.84
75
14.13
Return on assets%
22.89
22.19
20.61
22.71
20.32
18.40
16.63
16.29
14.95
17.95
21.54
16.63
19.36
44
3.60
EPS₹
16.06
17.92
18.78
19.88
22.12
26.76
30.94
35.45
40.11
39.17
3.88
12.10%
9.98%
—
25.73
EPS growth%
22.63
21.02
21.36
20.91
21.01
20.03
21.33
23.22
20.24
22.17
25.07
21.33
21.17
54
3.80
Bookvalue per sh₹
5.03
4.81
4.47
4.57
4.44
4.46
4.20
4.12
4.24
3.94
9.75
(2.37%)
(2.36%)
—
15.40
FCF per share₹
16.73
18.68
20.85
21.06
23.55
26.11
30.30
35.89
39.79
44.16
15.67
13.40%
12.11%
—
4.06
Dividend per sh₹
8.75
8.41
7.62
6.83
6.67
6.43
6.74
5.74
5.77
5.91
7.15
(2.40%)
(3.52%)
—
23.84
Div yield (avg)%
17.63
17.59
17.62
18.28
16.13
17.00
19.37
17.46
17.47
20.25
14.14
17.47
17.61
37
15.20
Payout ratio%
33.28
32.02
33.42
35.11
33.27
35.51
33.73
34.32
36.17
38.30
18.52
35.51
34.02
31
11.56
Shares (diluted)M
17.82
17.69
19.09
18.95
20.12
23.97
27.35
26.57
26.86
29.51
11.60
7.97%
5.31%
74
10.32
Buyback yield%
5.63
7.10
9.88
9.05
10.59
10.33
9.23
11.29
9.32
10.29
25.92
10.29
9.60
68
0.189
D/E ratiox
0.155
0.163
0.158
0.176
0.186
0.177
0.173
0.169
0.171
0.195
0.141
0.173
0.172
38
49.97
Enterprise value₹M
71.99
72.39
75.23
70.51
74.21
75.10
74.92
73.54
67.94
71.63
93.11
(0.71%)
(0.44%)
44
150.2
LT debt₹M
103.4
106.3
119.3
137.8
149.7
156.7
175.2
179.3
204.7
225.4
98.48
8.53%
8.00%
47
Revenue
₹274.4M
5.24%
1.00×
Cost of revenue
₹141.1M
5.15%
0.99×
Operating expenses
₹52.04M
4.87%
0.97×
Goodwill & intangibles
19.33%