96.18
Revenue₹M
157.1
156.6
156.5
155.9
159.5
162.9
164.6
161.8
166.1
169.1
102.2
1.17%
0.89%
82
16.60
Revenue growth%
9.46
6.82
5.39
4.67
5.40
3.29
2.98
5.64
7.85
7.76
15.93
5.64
5.52
62
14.22
Gross margin%
7.30
7.55
8.17
11.09
11.07
9.42
11.89
13.85
14.95
14.54
6.12
13.85
11.08
12
19.16
Operating margin%
11.71
14.47
14.86
16.37
15.95
15.55
17.52
19.03
20.54
17.96
16.07
17.96
16.16
82
15.74
Net margin%
8.16
9.64
12.24
14.84
15.24
15.14
15.10
14.40
17.27
19.22
3.19
15.14
14.97
39
27.23
P/E ratio (avg)x
20.59
21.00
18.83
16.85
16.94
15.74
16.34
16.83
18.75
17.45
22.79
16.83
17.19
71
17.04
EV/EBITx
31.74
33.91
35.95
35.85
38.46
36.15
36.72
36.95
34.59
39.85
10.94
36.72
36.05
85
26.37
FCF yield (avg)%
16.67
16.67
17.99
20.01
19.87
19.77
21.86
23.12
25.64
24.01
2.02
23.12
19.94
94
11.23
FCF margin%
7.56
10.07
8.28
7.60
7.93
9.49
11.61
11.03
9.83
11.88
6.88
11.03
9.66
9
0.269
FCF / Net incomex
1.354
1.369
1.214
1.259
1.140
1.029
1.131
1.174
1.242
1.267
1.711
1.174
1.228
83
14.18
ROIC%
14.38
14.30
13.65
14.99
12.60
12.38
15.29
13.12
15.14
15.46
15.99
15.14
14.34
10
25.95
Return on equity%
33.96
33.03
34.35
32.28
30.19
28.49
28.57
26.14
24.57
24.28
12.94
26.14
29.38
81
21.46
Return on assets%
26.73
25.80
28.63
29.52
27.34
24.50
24.59
26.59
25.74
27.25
4.59
25.74
26.66
68
10.24
EPS₹
5.37
5.58
5.82
5.17
5.55
5.42
4.68
4.65
4.08
3.73
10.96
(7.62%)
(4.01%)
—
27.51
EPS growth%
31.99
34.61
34.39
33.76
32.10
33.44
36.07
33.20
30.98
29.02
20.81
33.20
33.32
91
2.21
Bookvalue per sh₹
17.30
20.45
22.80
23.55
24.22
27.58
28.74
31.59
36.76
37.63
6.24
9.22%
8.84%
—
2.19
FCF per share₹
1.44
1.26
1.30
1.22
1.28
1.24
1.27
1.13
1.11
1.00
10.81
(4.82%)
(5.06%)
—
4.04
Dividend per sh₹
3.26
3.08
3.42
3.37
3.27
3.60
3.71
3.36
3.54
3.45
10.75
1.10%
1.02%
—
15.81
Div yield (avg)%
21.49
20.32
18.56
21.44
21.84
24.47
24.03
24.21
24.09
23.82
2.34
24.09
22.83
65
3.44
Payout ratio%
13.23
15.21
13.37
11.44
12.48
11.92
8.96
10.17
7.40
8.88
14.12
8.96
11.68
94
14.07
Shares (diluted)M
11.84
12.65
11.11
11.28
11.09
11.88
12.52
11.38
9.849
10.42
13.97
(1.24%)
(0.71%)
6
19.78
Buyback yield%
6.77
6.34
7.15
5.39
7.57
6.66
5.13
3.36
4.89
5.42
29.22
5.13
5.88
88
1.476
D/E ratiox
0.589
0.648
0.614
0.589
0.657
0.595
0.606
0.670
0.672
0.672
1.754
0.670
0.631
83
163.7
Enterprise value₹M
92.20
101.8
104.5
107.5
115.0
111.3
113.0
123.4
137.7
146.3
25.16
4.93%
4.33%
44
11.06
LT debt₹M
62.42
72.84
73.66
79.70
81.02
91.66
105.4
119.5
114.9
132.7
9.658
10.38%
9.29%
18
Revenue
₹169.1M
0.89%
1.00×
Cost of revenue
₹96.98M
0.55%
0.97×
Operating expenses
₹24.49M
1.25%
1.04×
Return on capital
156.22%
Spread over hurdle
143.84%