98.14
Revenue₹M
93.64
97.18
98.28
102.3
103.8
107.7
112.4
114.0
118.8
120.5
105.5
3.04%
2.97%
67
29.21
Revenue growth%
2.15
2.66
0.43
0.40
1.89
3.97
2.71
0.54
0.87
1.85
27.64
1.85
1.87
62
15.64
Gross margin%
7.76
5.62
4.26
3.55
2.37
4.38
3.77
2.44
0.52
0.40
19.05
2.44
3.66
9
16.77
Operating margin%
27.57
28.11
26.70
28.72
31.20
31.79
30.99
30.78
28.68
25.84
26.59
30.78
28.70
54
18.99
Net margin%
12.02
12.79
9.95
9.98
10.67
8.23
6.23
7.21
6.23
6.34
18.37
6.34
9.09
23
28.33
P/E ratio (avg)x
26.20
29.50
26.40
25.23
24.31
27.47
28.51
28.08
27.18
30.09
24.61
28.08
27.33
66
32.20
EV/EBITx
11.70
11.91
12.99
14.12
14.08
12.99
12.35
11.89
11.05
11.50
17.42
11.89
12.13
65
20.93
FCF yield (avg)%
22.96
20.94
20.69
19.90
18.46
21.03
23.10
23.40
25.75
24.48
6.61
23.40
21.99
47
29.65
FCF margin%
25.98
23.25
23.29
21.55
18.96
16.28
14.00
12.05
14.63
17.04
16.56
14.63
18.00
21
0.126
FCF / Net incomex
1.212
1.408
1.416
1.622
1.682
1.615
1.855
2.027
1.964
2.286
0.588
1.964
1.652
21
21.03
ROIC%
23.75
22.63
21.95
20.82
19.06
17.54
20.11
19.42
21.91
19.21
22.58
19.42
20.46
11
23.36
Return on equity%
6.09
8.55
9.34
11.61
11.89
12.89
12.81
10.61
10.82
12.32
29.94
12.32
11.21
13
19.14
Return on assets%
15.17
13.21
12.06
12.08
12.42
12.62
9.63
12.19
11.35
9.11
2.38
11.35
12.14
54
0.75
EPS₹
2.55
2.78
2.95
2.74
2.74
2.73
2.67
2.66
2.62
2.58
0.83
(1.18%)
(0.62%)
—
20.07
EPS growth%
13.96
16.54
17.28
19.77
22.43
24.07
23.98
22.95
24.71
27.69
13.70
24.07
22.69
62
3.24
Bookvalue per sh₹
3.12
2.82
2.82
2.97
2.89
2.72
2.43
2.62
2.78
2.69
1.70
(1.41%)
(0.90%)
—
2.56
FCF per share₹
2.04
1.85
1.65
1.46
1.38
1.28
1.36
1.46
1.54
1.61
2.87
3.06%
(2.56%)
—
3.88
Dividend per sh₹
1.29
1.15
1.20
1.14
1.21
1.18
1.29
1.22
1.23
1.09
3.10
(2.15%)
(2.94%)
—
11.42
Div yield (avg)%
10.54
9.41
12.04
9.37
12.10
10.51
10.53
11.18
11.85
14.43
9.52
11.18
10.86
13
9.01
Payout ratio%
28.04
28.20
30.32
30.27
29.25
27.64
28.79
29.08
31.22
28.78
20.11
28.79
28.93
37
18.95
Shares (diluted)M
22.40
23.06
22.55
20.48
19.06
21.82
23.84
24.19
24.94
24.72
19.04
5.34%
1.17%
75
8.73
Buyback yield%
7.00
7.14
9.78
11.20
14.01
12.16
11.07
13.74
11.93
14.85
25.62
12.16
11.57
22
0.731
D/E ratiox
1.647
1.553
1.425
1.435
1.434
1.547
1.700
1.649
1.811
1.845
0.369
1.700
1.600
36
109.4
Enterprise value₹M
23.24
22.26
22.37
21.43
21.15
22.59
21.73
20.82
22.88
24.87
68.61
3.30%
1.47%
52
118.1
LT debt₹M
51.07
49.98
46.20
39.47
40.68
39.76
39.05
37.14
39.13
37.76
19.87
(1.48%)
(3.62%)
30
Revenue
₹120.5M
2.97%
1.00×
Cost of revenue
₹76.04M
2.98%
1.00×
Operating expenses
₹20.06M
2.92%
1.00×
Spread over hurdle
22.59%