30.12
Revenue₹M
96.00
100.5
106.7
115.9
122.6
129.9
137.2
148.3
156.6
170.5
31.11
6.83%
6.61%
35
8.88
Revenue growth%
8.87
5.95
7.76
10.69
8.50
7.70
9.47
12.09
10.65
9.18
21.65
9.47
9.02
71
15.69
Gross margin%
17.16
16.56
19.31
21.83
19.73
21.60
21.10
22.77
25.72
26.01
25.30
22.77
21.35
23
8.69
Operating margin%
2.38
1.16
0.89
2.13
3.44
4.98
2.99
3.76
4.56
3.43
17.91
3.76
3.21
28
10.55
Net margin%
19.86
17.55
14.98
13.04
12.64
13.49
15.39
15.01
13.53
12.54
24.36
13.53
14.25
85
20.42
P/E ratio (avg)x
30.33
29.76
28.28
29.67
33.77
32.00
35.92
41.73
42.51
41.82
7.664
41.73
32.88
37
9.588
EV/EBITx
6.465
5.903
5.036
5.189
5.183
4.732
4.534
4.273
3.768
3.646
28.13
4.273
4.884
44
2.99
FCF yield (avg)%
9.16
11.36
9.80
9.14
7.28
9.26
6.55
8.48
9.32
10.46
5.53
9.26
9.21
80
11.50
FCF margin%
28.06
28.18
25.55
23.82
25.55
25.18
27.11
28.93
26.30
24.60
24.68
26.30
25.92
9
1.374
FCF / Net incomex
1.049
0.942
0.935
1.002
1.083
0.997
1.084
1.184
1.287
1.233
0.159
1.184
1.066
31
24.14
ROIC%
7.83
7.88
6.10
4.73
3.32
2.64
1.09
0.40
0.40
1.60
17.96
1.09
2.98
31
14.97
Return on equity%
27.83
25.57
27.95
26.46
28.53
31.04
28.51
28.61
29.04
28.52
26.59
28.61
28.52
68
19.27
Return on assets%
12.61
11.14
12.57
10.04
12.78
12.17
13.86
12.30
12.70
10.13
20.93
12.30
12.43
55
1.90
EPS₹
4.86
4.66
4.11
4.28
4.37
4.71
4.49
4.02
4.11
4.31
2.11
(0.26%)
(0.71%)
—
5.27
EPS growth%
6.04
7.13
7.97
8.66
8.80
11.26
8.28
10.05
11.67
10.05
9.56
10.05
8.73
14
7.32
Bookvalue per sh₹
2.54
2.87
3.13
3.00
3.22
2.96
2.98
3.18
3.25
3.16
7.49
(0.38%)
1.99%
—
7.56
FCF per share₹
7.74
8.47
9.06
8.35
9.07
9.89
9.50
9.18
8.89
9.83
5.74
1.61%
3.39%
—
5.15
Dividend per sh₹
3.49
3.44
3.33
3.87
3.78
4.32
4.62
4.92
4.97
4.83
7.73
4.99%
4.97%
—
23.35
Div yield (avg)%
29.67
28.28
27.41
26.81
27.08
26.44
25.12
26.95
27.75
25.05
15.60
26.44
27.02
79
22.87
Payout ratio%
20.75
19.49
22.13
24.09
21.46
20.90
23.57
24.33
23.94
24.66
18.54
23.94
22.85
42
8.357
Shares (diluted)M
9.023
8.009
7.490
7.590
7.420
7.249
6.998
6.884
5.864
6.201
8.335
(3.53%)
(3.09%)
45
2.80
Buyback yield%
13.28
13.76
13.47
15.01
17.22
17.81
20.43
19.95
20.43
20.43
23.61
20.43
17.51
61
0.663
D/E ratiox
1.369
1.511
1.696
2.002
2.087
2.055
2.097
2.229
2.424
2.518
0.600
2.229
2.071
41
65.88
Enterprise value₹M
41.67
41.51
46.04
44.66
49.41
55.97
56.63
54.74
61.01
64.47
29.36
5.46%
5.67%
74
95.47
LT debt₹M
67.10
66.55
62.03
67.06
70.07
69.41
61.44
58.04
62.46
58.57
7.225
(3.52%)
(1.24%)
9
Revenue
₹170.5M
6.61%
1.00×
Cost of revenue
₹110.4M
6.66%
1.01×
Operating expenses
₹31.67M
6.68%
1.01×
Spread over hurdle
(7.28%)