99.01
Revenue₹M
78.25
83.58
92.41
101.4
109.4
118.2
126.0
137.2
147.4
157.3
105.0
7.54%
8.02%
13
3.98
Revenue growth%
16.13
13.43
11.25
12.39
13.25
10.45
10.15
11.23
13.57
14.67
27.25
11.23
12.82
31
2.96
Gross margin%
13.19
14.66
11.69
8.88
11.35
13.89
13.80
15.15
13.39
15.29
13.49
13.89
13.59
57
3.60
Operating margin%
23.45
25.53
25.96
23.03
20.58
21.78
23.76
21.30
19.81
18.82
21.58
21.30
22.40
85
14.58
Net margin%
29.32
28.54
29.27
27.22
27.50
28.90
30.69
30.66
29.45
27.39
29.42
29.45
29.09
76
35.65
P/E ratio (avg)x
17.43
19.40
19.01
21.93
20.12
22.51
25.26
25.17
26.04
29.35
20.81
25.26
22.22
15
34.92
EV/EBITx
7.447
6.491
7.013
6.407
6.919
5.945
5.312
5.178
5.079
5.335
22.31
5.312
6.176
11
16.40
FCF yield (avg)%
11.44
13.36
13.14
13.78
11.64
12.26
9.88
9.09
7.07
7.25
21.54
9.09
11.54
37
5.24
FCF margin%
8.84
9.85
8.52
8.62
8.74
9.77
10.51
8.22
9.72
9.98
6.43
9.77
9.28
11
0.361
FCF / Net incomex
1.460
1.605
1.714
1.997
2.369
2.551
2.769
2.752
2.935
3.300
0.781
2.769
2.460
48
26.01
ROIC%
24.55
23.21
23.93
25.36
27.58
27.99
25.65
22.91
22.87
25.24
10.26
25.24
24.89
56
26.95
Return on equity%
16.03
14.22
14.50
15.79
17.02
15.06
12.15
13.05
13.36
12.43
3.48
13.05
14.36
32
23.90
Return on assets%
25.27
26.41
27.63
26.09
23.89
26.00
27.09
26.59
26.02
24.31
10.16
26.02
26.05
47
2.00
EPS₹
1.72
1.88
1.64
1.53
1.54
1.69
1.52
1.51
1.39
1.36
2.18
(2.52%)
(1.86%)
—
15.45
EPS growth%
14.91
16.16
18.51
17.55
20.26
19.39
20.49
17.99
15.05
15.42
12.62
17.99
17.77
78
3.88
Bookvalue per sh₹
1.91
1.71
1.81
1.97
2.19
2.09
2.08
2.24
2.03
1.97
1.50
(2.11%)
0.90%
—
3.61
FCF per share₹
0.80
0.76
0.81
0.72
0.75
0.76
0.80
0.78
0.80
0.84
3.53
2.28%
(0.86%)
—
3.60
Dividend per sh₹
2.01
2.14
2.29
2.31
2.47
2.69
2.69
2.37
2.46
2.61
1.25
1.11%
1.46%
—
28.46
Div yield (avg)%
16.64
14.54
14.65
11.74
9.82
9.61
9.42
8.44
8.81
9.85
29.19
9.42
9.84
67
4.68
Payout ratio%
25.60
28.46
27.74
29.76
28.70
26.81
27.42
25.66
24.28
24.30
28.70
25.66
27.12
73
12.90
Shares (diluted)M
18.94
20.82
21.32
22.23
23.28
23.07
24.40
22.69
22.35
21.83
13.30
(1.28%)
1.55%
92
13.18
Buyback yield%
15.19
15.06
14.52
13.31
13.20
13.46
15.38
17.12
15.64
15.03
15.70
15.38
15.05
70
0.955
D/E ratiox
0.903
0.887
0.875
0.822
0.733
0.650
0.564
0.619
0.579
0.576
0.244
0.579
0.691
76
93.68
Enterprise value₹M
110.3
113.3
135.4
133.6
140.8
141.0
141.6
138.3
150.0
160.4
19.07
2.64%
5.34%
42
136.9
LT debt₹M
163.1
161.7
186.2
198.7
218.6
216.1
243.2
238.7
255.3
276.2
46.34
4.79%
5.73%
21
Revenue
₹157.3M
8.02%
1.00×
Cost of revenue
₹95.63M
7.88%
0.99×
Operating expenses
₹30.80M
8.15%
1.01×
Goodwill & intangibles
18.64%
Property and equipment
14.57%
Spread over hurdle
(7.51%)