5.086
Revenue₹M
45.01
46.66
49.18
52.82
56.16
58.40
60.84
65.48
68.48
71.09
5.664
4.83%
4.98%
57
24.46
Revenue growth%
6.69
4.50
6.02
6.16
4.15
5.47
2.70
0.40
3.03
3.76
29.57
3.03
4.32
77
29.93
Gross margin%
14.12
11.64
13.29
15.53
13.39
11.83
11.08
9.59
11.64
13.25
16.46
11.64
12.54
77
12.79
Operating margin%
15.19
13.05
14.95
12.93
11.12
8.21
5.79
7.53
9.65
8.29
22.70
8.21
10.38
6
25.78
Net margin%
13.53
14.87
15.95
18.16
17.34
15.62
16.33
15.90
13.27
11.88
13.31
15.62
15.76
85
28.04
P/E ratio (avg)x
40.18
37.97
41.80
41.28
44.90
41.78
46.83
43.50
41.28
41.40
37.71
41.78
41.59
28
6.175
EV/EBITx
26.07
28.76
31.16
32.90
32.08
32.81
33.20
31.62
31.66
32.50
12.61
32.50
31.87
22
20.90
FCF yield (avg)%
18.76
16.84
16.67
16.49
15.15
12.33
9.49
11.50
10.30
12.55
22.78
11.50
13.85
67
13.10
FCF margin%
38.40
35.86
34.52
34.04
33.02
31.90
31.20
32.75
32.04
29.58
8.45
31.90
32.89
93
0.188
FCF / Net incomex
0.351
0.340
0.339
0.371
0.412
0.460
0.432
0.449
0.406
0.397
0.756
0.432
0.401
77
27.64
ROIC%
27.18
29.62
32.44
33.05
33.16
31.85
29.46
27.85
28.32
29.51
29.19
29.46
29.56
84
24.52
Return on equity%
19.21
20.02
20.80
21.62
19.96
17.82
17.39
14.59
14.67
15.31
25.46
15.31
18.51
17
2.75
Return on assets%
7.92
10.15
11.49
12.04
12.03
14.62
15.77
14.83
14.41
14.48
23.29
14.62
13.23
10
0.31
EPS₹
1.10
1.25
1.36
1.28
1.19
1.14
1.08
1.07
1.07
1.13
0.34
(0.91%)
0.46%
—
18.59
EPS growth%
3.24
1.82
0.40
0.40
2.31
1.65
1.25
2.34
0.53
0.40
6.01
1.25
1.45
43
0.97
Bookvalue per sh₹
0.22
0.23
0.23
0.24
0.27
0.27
0.29
0.30
0.36
0.37
0.39
6.62%
6.59%
—
0.84
FCF per share₹
0.27
0.28
0.31
0.35
0.35
0.35
0.39
0.38
0.40
0.47
0.61
6.22%
6.28%
—
0.51
Dividend per sh₹
0.79
0.90
1.03
1.17
1.17
1.26
1.30
1.36
1.31
1.41
0.47
3.68%
6.18%
—
28.95
Div yield (avg)%
0.40
2.20
3.76
6.44
9.09
6.52
8.69
11.13
12.75
12.80
24.78
11.13
7.61
62
29.04
Payout ratio%
25.45
27.75
29.77
29.98
29.65
30.89
30.97
31.48
31.94
34.51
20.44
31.48
30.43
63
52.29
Shares (diluted)M
62.01
56.68
51.20
54.19
47.85
48.64
52.35
49.43
49.17
49.78
52.21
0.79%
(1.56%)
51
25.44
Buyback yield%
22.29
22.25
23.51
25.13
24.40
22.13
22.87
21.73
23.38
22.33
29.74
22.33
22.60
55
1.432
D/E ratiox
0.927
0.804
0.845
0.815
0.879
0.909
0.822
0.723
0.758
0.733
1.040
0.758
0.819
47
45.10
Enterprise value₹M
74.70
75.79
81.86
83.77
85.45
89.30
80.68
89.47
84.40
84.79
36.70
(0.16%)
0.49%
33
74.62
LT debt₹M
35.47
37.27
41.06
37.00
32.24
32.99
35.83
33.11
29.16
32.02
50.68
(0.14%)
(1.83%)
33
Revenue
₹71.09M
4.98%
1.00×
Cost of revenue
₹49.37M
5.03%
1.00×
Operating expenses
₹14.64M
4.31%
0.94×
Goodwill & intangibles
18.05%
Spread over hurdle
(2.99%)