59.31
Revenue₹M
61.21
63.63
65.78
68.07
70.45
74.19
77.75
80.09
81.22
82.98
61.89
3.33%
3.63%
83
22.40
Revenue growth%
24.25
22.38
20.33
22.17
22.51
21.35
21.08
20.96
22.76
25.61
9.80
21.35
22.28
31
4.48
Gross margin%
10.19
10.95
9.55
11.35
13.20
12.96
14.01
11.84
13.03
11.97
8.58
12.96
11.90
29
21.92
Operating margin%
1.87
3.78
5.79
5.83
3.16
5.37
6.22
8.67
6.67
5.32
16.27
6.22
5.58
62
15.81
Net margin%
1.65
1.92
2.90
1.04
1.68
4.07
4.59
5.37
3.91
6.12
23.80
4.59
3.41
21
35.87
P/E ratio (avg)x
9.817
9.196
8.909
10.06
10.03
9.205
9.673
8.998
8.413
8.899
8.146
8.998
9.201
81
7.894
EV/EBITx
24.06
22.52
20.64
21.65
22.77
22.57
23.94
22.39
24.34
24.87
22.16
23.94
22.67
86
3.18
FCF yield (avg)%
25.15
27.81
28.52
27.32
28.14
29.71
28.35
25.52
27.80
30.70
17.16
28.35
27.98
8
28.80
FCF margin%
10.56
12.39
13.81
12.58
11.42
13.81
13.08
12.36
10.86
8.72
10.37
12.36
12.37
45
1.132
FCF / Net incomex
1.451
1.577
1.919
2.328
2.537
2.585
2.763
3.010
3.119
3.294
0.335
3.010
2.561
29
26.11
ROIC%
4.35
7.01
4.17
4.69
5.64
6.49
8.24
6.82
5.45
6.86
2.61
6.82
6.06
53
16.45
Return on equity%
25.27
25.37
27.46
24.58
21.60
19.12
20.83
19.62
22.16
21.49
18.75
20.83
21.88
9
24.99
Return on assets%
15.94
17.52
16.56
14.47
12.26
14.42
17.38
16.71
13.92
16.59
13.90
16.59
16.25
29
2.35
EPS₹
0.74
0.68
0.69
0.68
0.60
0.59
0.58
0.62
0.60
0.64
2.54
1.22%
(0.57%)
—
20.85
EPS growth%
31.66
34.52
37.09
34.33
33.80
34.66
33.11
32.41
31.03
29.12
20.55
32.41
33.45
50
2.11
Bookvalue per sh₹
0.81
0.79
0.73
0.72
0.69
0.78
0.80
0.78
0.76
0.85
1.68
4.42%
1.99%
—
0.50
FCF per share₹
0.66
0.68
0.74
0.81
0.84
0.94
1.02
1.14
1.27
1.36
1.83
10.00%
7.03%
—
1.18
Dividend per sh₹
1.18
1.26
1.41
1.51
1.54
1.58
1.63
1.79
1.90
2.25
0.60
7.90%
7.45%
—
24.81
Div yield (avg)%
27.73
26.03
27.11
26.35
27.09
27.26
25.93
23.61
24.68
23.04
24.96
24.68
26.19
43
10.76
Payout ratio%
25.84
24.37
25.24
27.49
30.48
30.99
31.60
33.31
30.32
32.10
5.17
31.60
30.40
11
19.87
Shares (diluted)M
17.91
18.24
19.23
21.35
22.54
24.95
25.91
23.27
25.76
28.16
18.78
4.56%
4.12%
13
9.52
Buyback yield%
22.77
19.93
19.93
21.69
19.22
18.34
15.85
15.99
14.24
16.07
21.77
15.99
18.78
80
1.421
D/E ratiox
1.144
1.199
1.346
1.297
1.199
1.228
1.302
1.444
1.480
1.500
1.467
1.444
1.299
80
34.25
Enterprise value₹M
114.0
130.3
127.3
134.8
144.2
164.3
164.7
182.5
172.5
166.7
20.01
2.95%
5.16%
11
59.73
LT debt₹M
38.45
37.41
42.72
50.41
51.47
58.77
62.44
70.20
68.48
76.99
18.15
8.39%
6.88%
73
Revenue
₹82.98M
3.63%
1.00×
Cost of revenue
₹49.46M
3.47%
0.98×
Operating expenses
₹12.98M
4.60%
1.10×
Spread over hurdle
20.56%