37.18
Revenue₹M
63.76
69.18
75.16
80.27
85.38
90.77
96.24
102.9
110.1
118.8
38.80
6.82%
6.94%
94
10.27
Revenue growth%
20.38
23.37
22.33
21.78
20.05
19.99
22.19
19.72
22.17
22.58
24.09
22.17
21.97
59
27.34
Gross margin%
7.34
9.12
7.47
6.67
8.28
10.19
9.65
9.49
11.80
9.28
25.28
9.65
9.20
21
22.19
Operating margin%
4.71
4.13
3.31
2.13
0.40
0.40
2.17
0.40
0.40
0.40
10.68
0.40
1.26
90
29.46
Net margin%
25.27
24.98
23.68
23.61
20.88
19.16
18.59
20.60
21.98
23.04
2.38
20.60
22.51
59
14.24
P/E ratio (avg)x
4.814
4.300
3.994
3.499
3.707
3.877
3.444
3.687
3.327
3.554
25.35
3.554
3.697
38
6.006
EV/EBITx
56.98
59.05
54.44
50.84
46.63
51.52
53.03
52.10
54.54
54.00
19.58
53.03
53.51
35
12.92
FCF yield (avg)%
16.51
15.10
15.82
15.95
15.21
13.00
14.93
14.03
13.99
13.57
27.21
13.99
15.01
67
5.27
FCF margin%
27.17
26.11
27.82
27.07
30.06
31.41
28.56
30.82
33.58
36.50
9.46
31.41
29.31
84
1.031
FCF / Net incomex
0.274
0.308
0.301
0.272
0.305
0.281
0.297
0.316
0.308
0.325
0.371
0.308
0.303
16
16.04
ROIC%
19.03
20.42
21.62
19.80
18.07
18.54
16.58
17.41
16.77
13.79
26.68
16.77
18.30
89
29.19
Return on equity%
26.63
26.66
27.88
26.85
24.15
24.53
26.95
29.28
31.39
32.99
16.61
29.28
26.90
71
29.82
Return on assets%
2.15
0.70
0.40
1.73
4.13
2.81
5.62
6.46
9.41
11.17
14.90
6.46
3.47
62
4.98
EPS₹
3.79
3.91
4.48
4.62
4.84
4.59
4.79
5.23
5.46
5.13
5.23
1.16%
3.20%
—
15.43
EPS growth%
0.40
0.85
0.40
0.40
0.69
0.48
1.22
2.66
0.63
0.40
21.01
0.63
0.56
70
1.07
Bookvalue per sh₹
1.72
1.73
1.80
1.72
1.64
1.49
1.41
1.53
1.31
1.43
5.29
(2.80%)
(2.77%)
—
3.67
FCF per share₹
1.04
0.98
0.91
0.88
0.76
0.77
0.75
0.82
0.77
0.74
5.69
(0.63%)
(2.62%)
—
5.03
Dividend per sh₹
4.24
4.62
4.57
5.25
5.39
6.04
6.75
7.23
8.48
9.53
5.65
12.08%
8.64%
—
14.10
Div yield (avg)%
30.94
31.64
34.09
33.57
31.89
32.76
35.00
36.70
37.84
36.99
15.54
36.70
33.83
11
5.57
Payout ratio%
23.23
22.41
23.25
24.39
26.49
26.77
28.05
25.52
23.66
23.51
10.63
25.52
24.03
93
23.62
Shares (diluted)M
34.79
34.76
35.83
38.67
39.48
39.21
45.45
43.18
42.87
47.28
24.31
3.67%
3.87%
71
24.61
Buyback yield%
7.49
7.98
6.14
8.85
9.64
9.64
9.62
11.41
13.89
12.31
11.31
11.41
9.63
89
0.629
D/E ratiox
0.202
0.225
0.205
0.207
0.221
0.208
0.222
0.201
0.192
0.185
1.452
0.201
0.206
61
111.6
Enterprise value₹M
20.82
19.88
18.86
18.39
19.73
20.21
21.65
20.67
20.69
17.67
85.28
(2.18%)
(2.79%)
71
120.0
LT debt₹M
13.58
15.03
15.59
14.99
17.06
19.01
20.14
22.07
24.82
23.68
132.3
6.78%
6.83%
59
Revenue
₹118.8M
6.94%
1.00×
Cost of revenue
₹65.02M
6.78%
0.98×
Operating expenses
₹14.59M
6.89%
1.00×
Goodwill & intangibles
14.94%
Spread over hurdle
(5.96%)