43.48
Revenue₹M
57.48
60.69
64.49
68.89
73.13
77.42
83.62
87.90
94.84
101.1
46.77
6.69%
6.27%
72
3.09
Revenue growth%
7.62
8.49
10.77
8.99
10.77
8.59
7.22
4.83
5.46
3.17
10.03
5.46
8.06
45
14.55
Gross margin%
13.90
12.19
9.69
11.93
11.11
12.21
9.74
7.24
5.31
3.40
10.98
7.24
10.42
78
15.30
Operating margin%
0.40
0.40
0.40
2.26
0.40
0.40
0.40
1.28
2.50
0.40
29.42
0.40
0.40
76
7.72
Net margin%
9.33
7.13
8.34
8.77
5.99
4.91
7.45
5.69
3.93
4.25
23.42
4.91
6.56
44
37.11
P/E ratio (avg)x
54.11
60.75
61.57
65.00
70.09
81.39
83.98
79.69
82.24
94.85
31.05
82.24
74.89
24
13.51
EV/EBITx
12.22
10.80
11.55
12.02
10.60
9.877
8.966
8.162
8.968
8.392
27.00
8.966
10.24
37
21.11
FCF yield (avg)%
15.59
18.44
20.89
23.15
22.15
22.89
21.71
20.71
20.41
18.77
20.09
20.71
20.80
68
16.62
FCF margin%
26.48
26.44
27.68
27.87
26.26
27.46
24.96
25.86
25.29
26.52
22.04
25.86
26.46
10
0.681
FCF / Net incomex
1.305
1.412
1.315
1.199
1.051
0.949
0.967
0.872
0.827
0.718
1.648
0.872
1.009
64
16.25
ROIC%
25.52
28.43
29.23
31.93
29.29
27.07
25.51
26.03
26.86
24.47
6.56
26.03
26.96
44
19.22
Return on equity%
21.62
22.15
20.48
21.42
23.14
22.13
20.04
17.90
17.11
14.86
5.05
17.90
20.95
39
3.77
Return on assets%
29.31
30.60
32.59
30.27
31.69
33.13
34.83
35.82
34.28
35.23
14.70
34.83
32.86
74
6.87
EPS₹
4.06
3.91
3.36
3.03
3.21
3.22
2.80
2.64
2.70
2.45
7.27
(5.25%)
(5.98%)
—
26.92
EPS growth%
22.29
23.07
22.01
19.18
18.12
17.71
19.13
17.82
18.00
17.03
18.96
17.82
18.62
85
17.50
Bookvalue per sh₹
23.66
24.57
27.57
27.11
29.81
30.11
30.93
33.59
40.09
45.87
12.36
9.00%
7.75%
—
17.01
FCF per share₹
13.01
14.66
13.85
13.06
13.97
13.15
14.92
13.44
14.00
13.24
7.75
(1.07%)
1.13%
—
7.57
Dividend per sh₹
24.39
25.92
28.07
27.40
28.26
26.13
23.95
25.11
27.84
25.64
21.77
(1.93%)
0.95%
—
27.08
Div yield (avg)%
37.16
38.32
38.36
40.89
40.83
38.66
38.36
41.15
41.48
44.01
10.61
41.15
39.75
61
2.73
Payout ratio%
25.69
25.26
23.86
25.37
24.83
24.11
26.49
27.32
26.71
25.65
16.00
26.49
25.51
88
4.826
Shares (diluted)M
3.741
3.215
3.362
3.076
3.211
3.076
3.023
3.093
2.815
2.901
4.865
(2.01%)
(3.86%)
20
14.55
Buyback yield%
33.42
35.11
35.57
37.99
38.73
41.49
40.65
42.88
41.58
40.21
5.86
41.49
39.47
23
0.724
D/E ratiox
0.669
0.576
0.537
0.457
0.400
0.359
0.376
0.400
0.384
0.405
1.050
0.384
0.402
79
21.55
Enterprise value₹M
27.61
28.66
31.00
35.85
34.55
37.11
41.43
48.90
52.95
55.35
45.11
9.89%
6.83%
65
79.17
LT debt₹M
50.69
50.02
45.81
46.24
46.77
42.03
41.03
43.29
38.04
39.31
40.55
(3.42%)
(2.46%)
83
Revenue
₹101.1M
6.27%
1.00×
Cost of revenue
₹57.18M
6.70%
1.04×
Operating expenses
₹16.55M
5.57%
0.94×
Goodwill & intangibles
18.75%
Spread over hurdle
(6.06%)