68.52
Revenue₹M
68.84
68.88
70.24
70.67
73.03
75.78
77.31
80.71
81.51
83.00
70.46
2.59%
1.88%
8
22.71
Revenue growth%
15.91
17.82
17.29
18.18
19.50
19.15
18.67
15.76
12.93
10.20
6.75
15.76
17.56
6
17.13
Gross margin%
23.35
22.53
21.77
22.78
23.85
24.21
25.79
25.31
26.54
26.45
16.54
25.79
24.03
92
24.57
Operating margin%
13.97
14.05
15.67
18.28
20.45
21.85
19.06
17.91
16.29
17.96
22.51
17.96
17.94
70
12.13
Net margin%
9.95
9.55
11.67
14.65
14.11
14.25
12.40
10.84
11.26
12.45
17.89
12.40
12.04
12
20.03
P/E ratio (avg)x
9.050
9.575
9.839
9.134
10.34
10.62
11.30
12.63
13.73
14.07
35.11
12.63
10.48
14
21.39
EV/EBITx
23.92
26.64
28.02
27.21
31.37
34.20
36.41
35.69
40.25
46.36
16.16
36.41
32.79
33
8.52
FCF yield (avg)%
15.33
13.78
11.65
9.68
12.02
10.25
8.02
7.19
6.06
8.44
25.13
8.02
9.97
92
21.92
FCF margin%
7.91
4.93
6.48
6.36
8.05
5.87
7.40
9.59
7.95
6.91
29.30
7.40
7.15
7
1.339
FCF / Net incomex
0.476
0.487
0.525
0.548
0.544
0.581
0.610
0.559
0.498
0.446
1.535
0.559
0.535
94
29.58
ROIC%
4.58
7.12
5.41
7.64
6.79
4.23
4.71
6.60
5.62
4.16
10.19
4.71
5.52
34
17.98
Return on equity%
10.86
10.37
10.47
8.37
9.81
9.82
7.27
9.67
9.96
12.80
24.79
9.82
9.89
85
14.52
Return on assets%
19.33
21.42
20.90
18.42
17.71
19.03
19.44
22.30
24.61
22.18
23.78
22.18
20.17
26
2.07
EPS₹
4.80
5.62
6.75
7.27
8.35
8.26
8.63
10.00
10.46
12.33
2.30
8.09%
10.71%
—
6.95
EPS growth%
10.94
11.17
10.68
12.78
15.48
17.12
14.37
16.32
16.96
16.55
25.26
16.55
14.92
34
5.38
Bookvalue per sh₹
7.77
7.63
8.42
8.93
9.54
9.32
9.94
11.21
10.94
13.06
2.67
6.49%
6.41%
—
1.31
FCF per share₹
1.36
1.37
1.51
1.66
1.82
1.88
1.88
1.83
1.84
1.86
4.45
0.35%
4.01%
—
2.20
Dividend per sh₹
4.70
4.64
4.72
5.05
5.77
6.42
7.00
6.89
8.12
8.66
2.40
8.48%
6.52%
—
21.00
Div yield (avg)%
6.59
5.85
8.41
8.24
9.22
8.31
6.53
5.75
5.92
5.09
11.53
5.92
6.56
30
23.89
Payout ratio%
25.57
24.19
23.23
22.65
24.28
25.71
26.56
24.61
24.80
23.52
3.11
24.80
24.44
5
9.080
Shares (diluted)M
12.88
14.56
14.02
14.30
14.39
14.18
16.55
18.06
16.93
17.41
9.105
3.89%
3.45%
74
28.97
Buyback yield%
8.53
6.79
8.86
8.31
10.04
7.69
10.55
8.22
6.43
3.62
23.86
7.69
8.26
26
0.535
D/E ratiox
1.762
1.902
1.797
1.732
1.728
1.917
1.942
2.010
1.944
1.941
1.038
1.942
1.910
64
54.78
Enterprise value₹M
45.36
48.80
46.45
45.26
43.39
44.25
48.52
55.26
52.72
59.15
73.72
6.39%
3.30%
68
38.85
LT debt₹M
33.14
35.42
34.95
35.69
34.83
32.05
29.23
26.17
23.23
24.09
65.82
(7.11%)
(2.91%)
17
Revenue
₹83.00M
1.88%
1.00×
Cost of revenue
₹41.97M
1.78%
0.99×
Operating expenses
₹17.21M
2.11%
1.02×
Goodwill & intangibles
15.93%
Spread over hurdle
15.62%