85.03
Revenue₹M
86.26
88.01
91.57
96.90
102.3
104.2
106.0
108.2
111.1
113.3
91.12
2.07%
3.11%
45
18.95
Revenue growth%
11.53
11.06
8.81
6.17
7.39
9.77
8.94
10.07
9.41
9.34
25.46
9.41
9.37
78
9.65
Gross margin%
6.04
3.11
5.11
4.34
2.57
2.44
3.62
6.00
7.15
8.74
22.78
6.00
4.73
18
7.93
Operating margin%
19.31
17.60
19.86
21.93
24.08
24.22
23.16
22.27
19.85
19.67
29.48
22.27
20.89
79
22.29
Net margin%
5.31
6.29
8.10
7.43
7.82
5.76
3.05
1.04
0.40
1.29
4.75
1.29
5.53
43
30.39
P/E ratio (avg)x
27.18
27.88
24.81
21.62
20.55
20.00
17.61
19.16
19.41
19.92
7.636
19.41
20.27
46
9.272
EV/EBITx
16.36
18.19
18.91
19.00
22.96
26.08
26.15
29.16
29.90
33.29
29.79
29.16
24.52
6
11.92
FCF yield (avg)%
2.19
0.40
0.57
3.57
3.57
1.27
0.40
3.12
2.23
4.74
15.79
2.23
2.21
75
15.28
FCF margin%
9.80
9.41
11.04
9.49
8.39
10.29
7.36
8.53
6.21
8.71
6.93
8.53
9.06
67
0.969
FCF / Net incomex
0.675
0.709
0.752
0.752
0.701
0.623
0.615
0.536
0.583
0.541
0.619
0.583
0.649
75
26.65
ROIC%
30.34
31.56
32.38
34.77
36.09
35.36
36.33
35.42
35.42
37.06
8.53
35.42
35.39
10
5.84
Return on equity%
2.66
2.95
0.40
2.52
1.14
0.51
0.40
0.40
0.40
2.18
6.84
0.40
0.82
49
29.63
Return on assets%
12.15
13.86
12.77
12.08
13.69
14.45
12.55
13.68
11.73
9.17
3.02
12.55
12.66
47
3.68
EPS₹
5.53
5.76
6.86
7.01
7.11
6.82
7.18
7.00
8.22
9.45
3.78
5.87%
5.14%
—
16.30
EPS growth%
8.82
8.88
6.97
5.81
5.17
2.28
0.40
0.40
0.40
0.88
15.26
0.40
3.73
49
1.14
Bookvalue per sh₹
2.44
2.46
2.49
2.41
2.29
2.31
2.35
2.31
2.14
1.91
2.07
(3.52%)
(3.14%)
—
2.63
FCF per share₹
4.34
4.30
4.64
4.28
3.78
4.08
3.84
4.11
3.67
3.20
2.96
(3.26%)
(2.30%)
—
3.00
Dividend per sh₹
1.87
1.74
1.66
1.72
1.92
1.82
2.00
2.11
2.04
2.21
4.41
2.86%
1.43%
—
23.79
Div yield (avg)%
28.90
27.93
30.19
28.59
28.59
30.82
29.57
28.81
31.11
29.14
4.29
29.57
29.02
45
8.31
Payout ratio%
10.23
8.06
5.64
5.60
6.07
5.67
3.07
3.11
2.37
0.40
29.24
3.07
5.62
64
10.07
Shares (diluted)M
9.731
10.31
9.592
9.197
8.918
8.446
9.315
9.417
8.496
7.798
9.955
(2.65%)
(3.14%)
47
7.39
Buyback yield%
22.37
22.07
20.79
19.78
20.69
21.18
19.91
21.91
24.59
26.76
11.43
21.91
21.54
64
0.824
D/E ratiox
0.781
0.767
0.799
0.721
0.786
0.776
0.777
0.852
0.746
0.793
0.105
0.777
0.779
57
75.96
Enterprise value₹M
87.39
104.0
111.0
122.3
118.5
119.8
129.7
149.6
146.9
174.6
67.55
8.05%
8.97%
89
68.11
LT debt₹M
26.87
29.81
29.61
28.55
30.13
33.71
38.80
39.37
45.30
53.69
64.00
12.25%
8.27%
84
Revenue
₹113.3M
3.11%
1.00×
Cost of revenue
₹79.30M
3.11%
1.00×
Operating expenses
₹21.25M
3.56%
1.04×
Goodwill & intangibles
16.32%
Spread over hurdle
(0.42%)