17.20
Revenue₹M
177.7
179.9
182.0
186.5
193.6
193.0
196.7
202.9
203.2
205.5
17.91
1.20%
1.74%
76
24.60
Revenue growth%
13.33
15.89
18.24
19.21
20.41
18.24
20.87
21.33
21.21
23.70
5.33
21.21
19.81
80
17.68
Gross margin%
13.40
13.18
16.03
15.33
14.64
15.17
13.53
12.71
10.71
9.75
4.56
12.71
13.47
95
18.84
Operating margin%
14.08
14.33
14.83
14.16
13.95
14.10
15.72
13.73
15.74
15.69
4.94
15.69
14.25
44
4.04
Net margin%
24.77
25.13
26.59
26.33
24.09
22.17
23.11
20.34
18.46
16.88
15.45
20.34
23.60
33
37.53
P/E ratio (avg)x
45.60
43.17
44.97
41.74
39.16
38.51
42.00
42.74
47.58
50.63
35.47
42.74
42.96
42
33.73
EV/EBITx
20.91
20.11
17.52
16.47
17.49
15.45
14.09
13.15
13.92
12.46
17.55
13.92
15.96
57
15.08
FCF yield (avg)%
29.20
31.32
28.70
28.85
26.81
28.63
26.27
24.24
24.13
24.15
9.70
24.24
27.72
52
3.38
FCF margin%
27.03
28.71
26.81
25.25
24.00
23.42
20.89
19.76
21.57
22.22
12.18
21.57
23.71
24
1.249
FCF / Net incomex
0.824
0.715
0.766
0.729
0.653
0.669
0.612
0.533
0.526
0.513
0.201
0.533
0.661
7
2.21
ROIC%
23.04
21.88
19.97
20.12
20.71
19.97
19.87
16.88
14.13
16.92
4.70
16.92
19.97
38
5.68
Return on equity%
8.52
8.90
10.27
10.21
9.22
10.06
8.55
8.66
9.27
6.86
26.63
8.66
9.06
44
22.78
Return on assets%
15.55
13.10
12.14
14.36
15.33
17.63
15.59
14.68
15.69
18.11
21.30
15.69
15.44
20
22.55
EPS₹
42.28
51.06
60.85
70.79
79.99
88.79
99.52
110.07
108.35
128.38
23.35
9.93%
13.47%
—
28.56
EPS growth%
23.08
24.34
25.83
24.48
26.71
27.54
27.11
24.52
21.94
23.17
14.72
24.52
24.50
5
19.00
Bookvalue per sh₹
13.15
14.30
15.40
16.32
18.80
19.27
18.40
18.63
19.47
18.30
11.44
(0.54%)
3.57%
—
8.61
FCF per share₹
24.60
28.51
30.43
31.26
30.51
34.42
36.88
40.40
47.52
45.47
30.09
8.31%
6.91%
—
8.87
Dividend per sh₹
12.62
11.55
10.52
9.09
8.49
8.54
8.54
8.05
7.33
6.74
12.39
(4.51%)
(6.48%)
—
25.22
Div yield (avg)%
20.09
17.78
17.87
15.40
18.18
19.11
16.37
17.90
15.57
14.68
12.09
16.37
17.83
75
15.51
Payout ratio%
18.17
18.51
19.06
17.63
16.80
14.13
13.08
15.88
15.81
13.51
6.30
14.13
16.34
32
5.116
Shares (diluted)M
5.550
6.249
7.011
6.754
7.397
8.030
7.632
7.634
8.246
9.149
5.233
4.34%
4.81%
45
14.29
Buyback yield%
7.07
4.38
1.51
0.40
3.10
0.87
2.01
0.80
0.40
1.39
27.82
0.87
1.45
23
0.657
D/E ratiox
0.478
0.501
0.471
0.483
0.421
0.369
0.353
0.300
0.287
0.294
1.129
0.300
0.395
78
65.69
Enterprise value₹M
159.2
182.8
173.9
167.2
190.3
189.6
184.7
213.4
248.2
274.5
146.8
7.60%
5.13%
27
87.27
LT debt₹M
67.68
62.76
68.72
75.08
81.74
76.59
74.53
70.57
68.49
59.85
238.2
(6.04%)
(2.40%)
59
Revenue
₹205.5M
1.74%
1.00×
Cost of revenue
₹127.7M
1.84%
1.01×
Operating expenses
₹22.31M
1.03%
0.93×
Spread over hurdle
(1.87%)