62.73
Revenue₹M
62.32
63.13
63.95
64.49
67.64
68.97
71.52
71.92
73.83
75.85
64.68
2.32%
2.37%
71
20.78
Revenue growth%
8.90
6.98
5.57
6.31
6.71
6.56
9.15
9.15
6.93
5.39
3.33
6.93
6.82
82
8.55
Gross margin%
13.03
15.85
15.94
17.07
19.70
17.29
15.55
14.79
17.17
18.94
23.28
17.17
16.50
60
2.23
Operating margin%
21.56
21.35
18.81
18.95
21.55
24.18
23.59
21.02
19.30
21.97
7.50
21.97
21.45
82
11.10
Net margin%
25.63
28.25
27.53
28.78
26.34
28.71
31.53
33.15
36.04
36.78
25.81
33.15
28.75
5
7.746
P/E ratio (avg)x
21.76
23.22
23.71
28.72
30.75
35.75
43.39
52.21
53.84
58.81
36.09
52.21
33.25
9
24.39
EV/EBITx
26.59
26.62
27.92
24.77
25.82
27.13
27.83
30.36
33.02
35.49
22.68
30.36
27.48
38
10.02
FCF yield (avg)%
9.76
10.35
13.12
10.53
11.82
14.50
12.28
13.26
13.29
10.76
10.96
13.26
12.05
10
15.51
FCF margin%
20.32
19.43
16.98
17.90
19.23
22.19
23.37
22.05
19.65
19.08
7.40
22.05
19.54
29
0.388
FCF / Net incomex
0.135
0.138
0.146
0.144
0.149
0.131
0.137
0.117
0.102
0.089
0.368
0.117
0.136
36
25.56
ROIC%
15.30
16.02
14.84
14.15
16.24
17.82
18.36
16.72
17.51
14.81
14.70
17.51
16.13
64
12.75
Return on equity%
32.42
34.54
34.00
31.01
31.61
31.88
30.43
31.72
29.22
30.69
14.69
30.69
31.67
50
21.06
Return on assets%
8.08
10.02
7.81
9.49
8.83
7.96
7.97
5.18
4.43
1.94
19.08
5.18
7.96
75
0.28
EPS₹
0.11
0.11
0.11
0.11
0.13
0.12
0.14
0.15
0.17
0.18
0.31
7.71%
5.22%
—
14.44
EPS growth%
26.18
28.70
29.23
26.98
24.91
26.64
24.80
25.38
24.63
22.90
5.99
24.80
25.78
16
0.55
Bookvalue per sh₹
0.39
0.39
0.37
0.34
0.34
0.37
0.37
0.39
0.37
0.37
0.33
1.65%
(1.60%)
—
0.36
FCF per share₹
0.76
0.74
0.83
0.95
0.89
0.94
0.91
0.88
0.94
1.01
0.38
2.45%
2.74%
—
0.19
Dividend per sh₹
0.23
0.21
0.22
0.19
0.20
0.21
0.21
0.19
0.16
0.16
0.47
(3.99%)
(2.51%)
—
17.62
Div yield (avg)%
26.25
28.75
26.14
25.92
26.02
24.13
22.02
19.32
16.95
17.24
24.07
19.32
25.03
60
11.17
Payout ratio%
20.20
22.81
25.62
23.06
22.55
21.62
19.18
16.19
16.01
18.53
22.07
18.53
20.91
86
65.91
Shares (diluted)M
98.13
100.6
101.7
108.8
113.6
115.0
126.9
122.2
125.2
127.0
65.21
2.25%
2.89%
60
15.56
Buyback yield%
18.18
17.06
17.02
14.62
16.42
18.17
20.78
21.94
20.17
18.15
9.00
20.17
18.16
55
1.630
D/E ratiox
0.732
0.650
0.682
0.707
0.761
0.813
0.836
0.811
0.717
0.775
1.220
0.811
0.747
46
28.30
Enterprise value₹M
81.29
83.86
89.76
89.97
93.79
103.1
101.0
114.2
106.8
104.3
19.83
2.14%
2.06%
48
68.60
LT debt₹M
31.46
29.48
27.09
24.29
26.09
23.18
23.20
21.64
18.68
16.65
52.17
(8.59%)
(5.46%)
91
Revenue
₹75.85M
2.37%
1.00×
Cost of revenue
₹46.59M
2.13%
0.98×
Operating expenses
₹9.856M
3.57%
1.12×
Goodwill & intangibles
15.22%
Spread over hurdle
11.77%