16.26
Revenue₹M
58.09
61.93
64.76
67.63
70.75
75.97
80.14
84.29
91.02
96.40
17.85
6.38%
6.04%
6
7.28
Revenue growth%
15.71
15.26
14.20
16.44
16.02
15.13
13.16
11.19
8.34
6.80
21.08
11.19
14.66
24
22.07
Gross margin%
27.62
30.36
30.89
30.30
32.81
34.55
32.96
32.05
34.02
35.81
17.03
34.02
32.43
52
23.11
Operating margin%
15.94
17.21
17.35
16.65
16.54
14.57
13.27
11.20
11.06
9.84
11.19
11.20
15.25
63
12.53
Net margin%
13.25
11.21
11.93
13.55
12.54
15.42
15.60
14.19
15.52
16.59
13.93
15.52
13.87
47
33.95
P/E ratio (avg)x
37.48
38.23
39.73
41.02
39.86
41.57
39.45
39.57
39.29
42.53
19.59
39.57
39.65
38
30.74
EV/EBITx
49.96
54.50
59.68
67.93
80.54
95.14
111.3
130.3
129.1
126.8
14.43
126.8
87.84
73
21.05
FCF yield (avg)%
12.06
12.59
13.73
11.31
8.71
5.90
8.56
5.99
3.87
2.37
13.96
5.90
8.63
73
19.77
FCF margin%
16.95
14.23
15.22
13.63
13.19
15.62
16.02
15.34
15.54
15.06
19.43
15.54
15.28
61
1.342
FCF / Net incomex
1.159
1.185
1.267
1.212
1.293
1.390
1.271
1.126
1.127
1.218
1.144
1.218
1.215
84
24.76
ROIC%
23.67
23.59
21.52
21.91
21.40
19.41
22.24
22.53
20.96
20.80
10.58
20.96
21.71
88
2.51
Return on equity%
14.57
15.78
15.10
17.10
17.50
19.12
18.27
20.73
21.19
23.71
24.33
20.73
17.89
56
13.70
Return on assets%
5.68
3.49
4.11
2.74
5.33
5.22
6.25
5.06
7.70
9.76
15.64
6.25
5.27
59
3.59
EPS₹
2.60
2.62
2.46
2.26
2.50
2.71
2.57
2.68
2.45
2.59
3.74
0.75%
1.05%
—
8.14
EPS growth%
30.63
28.23
25.49
27.46
28.04
28.06
30.08
31.35
29.01
31.06
19.86
30.08
28.62
26
0.75
Bookvalue per sh₹
3.76
3.71
4.28
3.95
4.47
4.52
4.28
4.22
4.57
4.23
0.70
(1.09%)
1.61%
—
2.52
FCF per share₹
4.72
5.56
5.63
6.46
7.01
7.21
7.80
8.80
8.55
8.25
1.97
3.29%
6.90%
—
4.39
Dividend per sh₹
3.80
4.21
4.49
4.55
4.54
4.36
4.05
3.64
3.32
3.20
3.78
(6.77%)
(1.25%)
—
12.13
Div yield (avg)%
8.46
11.29
9.58
10.42
9.80
11.75
9.79
7.01
7.51
6.78
3.04
7.51
9.69
63
7.95
Payout ratio%
22.90
20.19
18.51
17.41
15.62
14.37
14.94
13.25
12.97
13.77
29.48
13.77
15.28
32
33.90
Shares (diluted)M
30.60
27.74
30.69
33.31
30.34
28.95
30.14
26.58
26.48
28.93
33.53
(0.95%)
(0.17%)
75
10.94
Buyback yield%
3.88
6.38
7.80
6.30
4.12
6.29
8.90
8.85
9.83
8.42
13.37
8.85
7.09
30
0.655
D/E ratiox
0.517
0.546
0.534
0.557
0.639
0.654
0.628
0.702
0.745
0.867
1.709
0.702
0.633
53
83.85
Enterprise value₹M
75.16
79.27
78.35
84.52
81.46
94.24
87.66
93.17
94.19
106.1
33.35
5.43%
4.96%
62
111.5
LT debt₹M
44.20
43.50
48.62
46.79
48.42
54.42
60.24
67.84
73.55
82.87
18.61
11.35%
7.30%
25
Revenue
₹96.40M
6.04%
1.00×
Cost of revenue
₹56.81M
6.62%
1.06×
Operating expenses
₹19.38M
5.34%
0.94×
Goodwill & intangibles
15.08%
Spread over hurdle
(3.87%)