67.32
Revenue₹M
62.33
62.29
62.55
64.78
67.10
67.85
70.61
72.08
74.81
75.00
74.31
2.25%
2.22%
67
23.58
Revenue growth%
23.87
23.29
21.46
20.74
23.16
20.60
20.62
21.65
24.37
23.13
18.58
21.65
22.39
55
16.20
Gross margin%
2.36
1.20
1.91
2.10
0.40
0.40
0.94
0.40
0.40
2.10
2.63
0.40
1.07
70
3.74
Operating margin%
27.26
26.37
28.50
26.09
25.50
22.77
25.77
25.55
22.96
23.89
3.35
23.89
25.66
59
17.83
Net margin%
10.10
11.38
12.22
9.34
10.09
11.25
10.60
13.18
15.10
12.61
5.82
12.61
11.32
84
8.659
P/E ratio (avg)x
38.67
39.80
45.56
50.84
56.17
53.66
50.64
52.97
50.15
45.46
28.00
50.64
50.40
6
11.87
EV/EBITx
34.80
39.16
38.11
36.58
39.27
41.61
39.17
35.96
39.35
43.79
23.00
39.35
39.16
15
19.54
FCF yield (avg)%
15.94
14.43
13.20
15.13
16.23
16.69
16.56
19.20
21.67
19.82
19.62
19.20
16.39
80
25.61
FCF margin%
15.52
12.74
13.31
15.45
13.52
13.04
12.48
10.78
9.87
10.66
10.33
10.78
12.89
36
0.507
FCF / Net incomex
1.540
1.836
2.160
2.183
2.312
2.716
2.968
3.213
3.164
3.217
0.370
3.164
2.514
59
29.89
ROIC%
22.07
24.68
21.84
21.86
19.48
17.83
14.88
14.08
13.11
12.93
2.55
14.08
18.66
41
17.06
Return on equity%
28.35
30.50
27.88
30.29
27.61
30.14
27.96
27.16
26.66
27.05
7.19
27.16
27.92
39
17.36
Return on assets%
0.40
0.40
0.40
0.40
3.29
1.17
0.40
1.15
1.41
0.40
2.29
1.15
0.40
28
9.52
EPS₹
7.37
7.58
8.76
9.81
9.65
10.06
11.58
11.09
12.16
13.47
10.11
6.89%
6.74%
—
12.09
EPS growth%
9.86
11.61
11.64
10.89
11.19
11.65
12.51
14.86
13.55
14.04
9.28
13.55
11.65
50
4.49
Bookvalue per sh₹
15.61
16.23
15.14
16.33
17.81
19.52
18.19
16.89
18.46
17.20
9.10
(0.69%)
2.06%
—
7.79
FCF per share₹
10.31
11.20
11.28
11.11
11.39
12.68
11.80
11.87
13.13
13.48
2.78
3.43%
2.72%
—
4.44
Dividend per sh₹
6.96
6.90
6.61
7.27
6.75
6.07
5.53
5.23
5.37
5.55
3.18
(3.84%)
(2.92%)
—
13.76
Div yield (avg)%
27.43
26.06
28.91
26.06
26.50
25.19
25.02
27.48
30.16
31.82
18.64
27.48
26.97
32
23.38
Payout ratio%
11.06
13.42
15.02
15.29
14.89
12.18
11.03
13.64
13.22
14.00
21.37
13.22
13.53
7
6.323
Shares (diluted)M
8.795
8.801
9.789
11.05
11.04
10.08
10.48
11.37
10.98
12.49
6.496
2.49%
4.46%
8
12.28
Buyback yield%
29.24
28.79
29.82
32.27
35.04
35.61
36.67
38.88
39.10
36.21
21.97
36.67
35.33
90
1.264
D/E ratiox
2.082
1.943
1.750
1.743
1.767
1.584
1.581
1.533
1.352
1.255
0.410
1.533
1.664
87
47.48
Enterprise value₹M
90.01
91.82
100.9
96.47
105.8
119.6
127.6
131.6
147.6
171.0
11.11
10.07%
6.69%
90
73.35
LT debt₹M
101.7
105.8
97.96
105.7
104.6
105.3
114.8
130.2
141.8
149.8
5.971
7.44%
5.02%
42
Revenue
₹75.00M
2.22%
1.00×
Cost of revenue
₹47.08M
2.20%
1.00×
Operating expenses
₹8.680M
1.91%
0.97×
Spread over hurdle
15.34%