40.89
Revenue₹M
94.54
102.1
110.3
118.0
125.9
132.2
144.4
155.3
170.6
43.56
49.36
7.65%
7.28%
75
6.26
Revenue growth%
4.59
5.43
3.98
1.63
1.11
0.40
0.40
2.49
4.82
14.65
17.26
1.11
2.52
18
10.11
Gross margin%
5.03
4.35
5.04
3.55
5.08
4.95
3.52
3.19
2.37
25.67
14.43
3.52
4.65
74
2.82
Operating margin%
16.22
15.19
14.12
15.66
15.11
13.57
14.52
15.78
15.91
7.88
26.62
15.11
15.42
56
25.45
Net margin%
26.74
25.51
28.38
27.87
25.03
27.76
24.82
25.28
22.92
15.34
28.25
25.03
25.66
60
31.38
P/E ratio (avg)x
54.90
56.98
57.50
69.75
72.77
74.34
79.30
87.13
98.67
29.63
20.22
79.30
71.26
52
21.72
EV/EBITx
40.03
43.22
51.43
51.80
50.39
52.88
53.64
58.90
59.76
14.14
22.93
53.64
51.62
17
20.10
FCF yield (avg)%
26.35
28.56
30.94
30.45
31.62
33.21
33.53
33.62
32.89
7.80
27.07
33.21
31.28
67
4.30
FCF margin%
21.46
23.15
21.20
19.90
21.54
22.71
21.00
23.71
23.98
28.64
4.34
22.71
21.50
69
0.208
FCF / Net incomex
1.945
2.141
2.478
2.752
3.163
3.362
3.465
4.055
4.347
1.217
1.701
3.465
2.957
63
23.85
ROIC%
4.03
5.42
8.03
6.00
7.59
6.58
3.78
6.08
8.91
22.37
9.10
6.58
6.04
86
27.78
Return on equity%
1.91
3.24
4.86
7.42
8.17
9.68
11.27
8.66
11.32
8.50
22.99
9.68
7.80
10
24.98
Return on assets%
7.89
10.24
11.64
14.62
16.81
19.63
21.82
21.33
20.08
17.09
28.73
20.08
15.71
10
6.08
EPS₹
11.38
13.46
15.40
16.64
17.58
20.45
21.56
24.19
28.88
6.62
6.40
11.65%
11.46%
—
10.54
EPS growth%
28.71
27.97
28.30
27.56
29.58
29.16
31.07
29.32
30.68
10.30
10.01
29.58
28.93
16
8.18
Bookvalue per sh₹
2.94
2.81
2.54
2.61
2.53
2.33
2.21
2.31
2.41
3.86
2.94
(1.60%)
(2.93%)
—
5.01
FCF per share₹
13.62
15.16
15.66
18.39
18.81
21.23
25.37
25.85
27.78
3.56
2.84
8.60%
10.05%
—
5.66
Dividend per sh₹
9.71
10.42
9.57
10.21
11.22
10.21
11.21
10.69
11.82
1.48
8.32
2.99%
2.13%
—
25.09
Div yield (avg)%
26.53
23.80
21.58
22.19
20.07
21.32
21.19
21.32
22.05
13.49
15.54
21.32
21.82
78
14.51
Payout ratio%
28.69
25.91
28.09
28.52
30.98
28.06
26.09
27.07
29.61
29.83
19.19
28.06
28.08
34
9.204
Shares (diluted)M
10.48
10.45
10.77
9.866
10.72
11.99
12.04
11.27
10.98
9.550
9.136
2.16%
0.15%
90
6.51
Buyback yield%
25.13
24.97
22.52
21.82
19.19
18.85
19.16
21.12
20.33
18.55
16.83
19.19
21.47
72
1.176
D/E ratiox
1.326
1.449
1.531
1.706
1.906
1.791
1.819
1.881
1.805
1.195
0.304
1.819
1.749
35
64.79
Enterprise value₹M
23.63
24.92
27.16
28.04
28.10
27.03
28.77
26.78
25.78
78.84
53.16
(1.66%)
—
75
124.3
LT debt₹M
6.993
6.594
6.704
5.956
5.580
5.910
5.444
4.877
4.970
34.81
34.19
(3.56%)
(4.80%)
20
Revenue
₹170.6M
7.28%
1.00×
Cost of revenue
₹94.99M
7.74%
1.04×
Operating expenses
₹33.81M
6.49%
0.93×
Goodwill & intangibles
19.49%
Spread over hurdle
(6.21%)