57.22
Revenue₹M
71.92
76.02
81.43
87.73
93.13
99.67
107.8
116.6
122.7
128.9
63.70
6.71%
6.78%
12
22.90
Revenue growth%
18.82
18.24
16.57
14.19
12.31
10.76
10.68
8.94
10.97
8.68
20.51
10.68
11.64
67
21.84
Gross margin%
24.58
24.96
25.15
26.39
26.06
26.49
24.07
22.92
23.07
25.12
6.66
24.07
25.04
67
14.47
Operating margin%
1.61
4.26
6.91
6.43
4.28
2.64
2.34
1.48
4.22
2.15
22.09
2.34
3.43
23
29.66
Net margin%
17.56
19.40
17.68
18.27
20.46
23.38
24.80
24.86
24.72
25.54
26.03
24.80
21.92
77
34.44
P/E ratio (avg)x
27.37
31.95
34.71
33.93
39.64
39.36
40.42
38.64
41.05
41.14
28.19
40.42
39.00
86
19.45
EV/EBITx
30.06
29.87
32.92
33.28
34.66
33.28
34.97
38.52
45.28
43.37
13.74
38.52
33.97
68
21.32
FCF yield (avg)%
10.23
11.82
14.02
16.83
16.58
16.44
18.26
20.98
20.60
20.40
13.77
20.40
16.71
11
15.88
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.61
2.73
1.09
27.56
1.09
0.40
65
0.269
FCF / Net incomex
1.379
1.357
1.344
1.329
1.379
1.352
1.216
1.049
1.120
1.175
1.354
1.175
1.336
83
17.01
ROIC%
11.08
9.36
9.72
9.43
6.62
3.74
1.43
0.40
0.46
1.34
8.50
1.34
5.18
92
22.77
Return on equity%
24.44
27.15
28.41
28.39
31.19
33.12
35.39
33.00
35.31
32.34
25.51
33.12
31.77
6
24.50
Return on assets%
2.95
5.75
3.69
5.39
6.30
8.65
6.73
4.35
1.70
3.23
25.92
4.35
4.87
43
3.90
EPS₹
8.24
8.86
9.68
10.40
12.18
14.11
14.91
16.37
18.41
21.84
4.32
12.38%
10.09%
—
11.64
EPS growth%
6.57
9.42
7.18
5.61
8.01
7.50
6.88
8.38
7.27
9.39
15.04
7.50
7.38
85
6.69
Bookvalue per sh₹
3.63
4.08
4.93
5.52
6.10
6.22
6.85
7.67
8.38
9.69
2.61
9.68%
10.61%
—
6.53
FCF per share₹
6.79
7.81
7.58
8.91
8.74
8.62
9.95
11.41
13.67
15.32
2.78
11.89%
8.08%
—
3.59
Dividend per sh₹
5.13
4.71
4.24
3.70
3.80
3.71
3.85
3.85
3.60
3.62
3.72
(0.97%)
(3.43%)
—
16.19
Div yield (avg)%
1.46
0.40
0.40
3.18
1.82
2.03
2.34
0.53
0.40
0.40
12.71
0.53
1.00
39
21.86
Payout ratio%
16.81
15.03
16.26
15.39
16.67
18.08
20.06
21.32
23.87
24.18
9.05
21.32
17.45
52
18.04
Shares (diluted)M
29.03
27.51
25.89
28.20
28.35
27.19
26.77
29.46
34.16
36.34
17.71
5.09%
3.53%
13
7.73
Buyback yield%
33.33
31.10
28.33
26.62
29.20
31.85
32.28
35.07
32.50
31.53
16.50
32.28
31.69
9
0.317
D/E ratiox
0.170
0.154
0.152
0.153
0.162
0.166
0.169
0.162
0.148
0.156
0.854
0.162
0.159
51
111.9
Enterprise value₹M
22.38
23.53
23.64
21.11
20.69
22.58
20.98
18.69
17.86
18.66
71.35
(2.05%)
(2.18%)
20
89.68
LT debt₹M
115.2
121.9
120.4
119.7
121.8
141.3
145.6
145.0
145.4
174.2
90.07
7.42%
5.67%
42
Revenue
₹128.9M
6.78%
1.00×
Cost of revenue
₹54.25M
6.92%
1.01×
Operating expenses
₹31.65M
6.80%
1.00×
Goodwill & intangibles
15.64%
Spread over hurdle
45.50%