55.41
Revenue₹M
26.34
28.34
30.17
33.31
36.43
38.83
42.66
45.90
50.08
54.35
58.42
8.33%
8.36%
63
14.00
Revenue growth%
13.21
10.36
10.29
8.04
8.43
7.39
6.52
5.68
8.44
9.15
21.94
7.39
8.44
14
21.91
Gross margin%
27.88
25.34
27.31
29.82
26.83
27.60
25.46
24.34
22.71
20.97
9.62
24.34
26.15
14
18.37
Operating margin%
2.26
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.70
0.72
27.30
0.40
0.40
64
16.52
Net margin%
28.23
25.91
28.03
27.73
26.23
28.90
31.90
34.79
34.23
32.40
19.16
32.40
28.57
80
11.52
P/E ratio (avg)x
47.68
51.72
61.22
66.50
74.88
80.13
92.16
90.87
108.6
111.9
24.81
92.16
77.51
58
31.64
EV/EBITx
33.66
34.16
37.75
44.16
42.85
45.08
48.58
55.40
55.77
59.40
36.64
55.40
44.62
69
7.82
FCF yield (avg)%
24.11
24.01
21.17
23.99
26.61
29.20
27.32
26.64
25.59
28.41
19.40
27.32
26.10
74
4.33
FCF margin%
22.79
23.81
23.81
26.03
26.32
28.38
29.27
30.98
32.94
34.63
13.56
30.98
27.35
50
0.763
FCF / Net incomex
0.994
0.990
0.948
0.943
1.061
1.106
1.281
1.300
1.344
1.532
0.337
1.300
1.083
29
7.08
ROIC%
16.04
17.45
14.79
13.74
15.87
14.29
11.78
11.07
8.56
10.96
14.75
11.07
14.01
66
16.21
Return on equity%
10.54
9.56
12.35
11.93
13.42
11.11
11.20
11.06
11.10
13.23
3.18
11.11
11.15
47
9.20
Return on assets%
21.60
18.70
17.06
19.10
17.88
18.05
18.57
21.47
23.27
24.88
14.01
21.47
18.90
16
3.55
EPS₹
2.80
3.01
2.90
3.22
3.33
3.40
3.32
3.24
2.88
2.77
3.66
(3.59%)
(1.10%)
—
19.89
EPS growth%
18.42
15.98
15.63
18.61
21.02
23.48
26.48
25.88
27.66
28.69
23.91
26.48
22.25
13
1.22
Bookvalue per sh₹
1.16
1.06
1.13
1.10
1.01
1.07
1.10
1.21
1.25
1.29
5.70
5.17%
1.92%
—
4.41
FCF per share₹
6.66
6.73
7.12
7.78
7.52
7.77
8.47
9.54
9.93
11.14
1.34
8.19%
6.47%
—
5.63
Dividend per sh₹
3.42
3.67
3.64
3.52
3.79
3.38
3.20
3.17
3.18
2.76
0.90
(6.13%)
(2.35%)
—
25.96
Div yield (avg)%
1.86
0.64
0.40
0.40
0.40
1.38
0.73
0.40
0.40
0.93
29.97
0.73
0.52
83
2.41
Payout ratio%
14.93
13.18
10.85
8.82
9.56
8.27
10.55
7.90
6.00
8.49
25.48
8.27
9.19
91
13.48
Shares (diluted)M
9.844
10.06
9.700
9.513
8.842
8.551
7.234
7.180
6.100
6.411
13.50
(6.23%)
(4.28%)
93
12.37
Buyback yield%
8.05
6.52
5.69
8.31
6.35
7.65
5.42
3.09
2.38
0.40
21.20
3.09
6.02
43
0.954
D/E ratiox
1.370
1.486
1.401
1.246
1.291
1.326
1.229
1.295
1.185
1.208
0.970
1.229
1.293
52
54.34
Enterprise value₹M
8.956
8.986
9.905
11.43
12.75
13.76
14.12
16.53
17.76
19.46
38.21
8.83%
10.02%
55
8.548
LT debt₹M
18.31
19.69
18.59
19.03
19.83
18.89
19.09
20.19
18.84
19.81
27.03
(0.02%)
0.85%
87
Revenue
₹54.35M
8.36%
1.00×
Cost of revenue
₹38.04M
8.36%
1.00×
Operating expenses
₹7.852M
8.34%
1.00×
Spread over hurdle
(9.30%)