19.78
Revenue₹M
65.50
70.38
74.83
79.02
85.42
90.03
94.00
97.83
103.6
108.6
22.15
4.92%
6.02%
19
12.02
Revenue growth%
25.03
22.85
24.61
27.16
25.80
26.43
26.51
24.90
27.22
29.95
10.33
26.51
26.12
43
8.64
Gross margin%
21.52
23.14
24.17
25.54
24.36
23.02
21.82
23.88
26.53
26.98
7.49
23.88
24.02
40
13.53
Operating margin%
28.08
27.84
25.13
26.76
29.09
28.98
28.57
27.71
29.19
27.51
28.12
28.57
27.96
12
23.89
Net margin%
22.82
25.74
25.84
27.51
29.73
28.65
28.82
31.42
33.01
33.97
10.26
31.42
28.74
28
14.94
P/E ratio (avg)x
43.86
42.77
40.68
45.00
47.59
49.04
50.79
49.35
55.97
58.92
19.36
50.79
48.32
76
25.30
EV/EBITx
12.05
13.55
15.60
15.21
15.36
15.48
17.52
18.92
21.06
22.76
36.29
18.92
15.54
23
3.01
FCF yield (avg)%
15.85
14.08
12.40
12.97
13.30
11.94
10.22
9.05
8.78
8.10
25.15
9.05
12.17
12
14.17
FCF margin%
31.32
32.51
33.23
31.79
33.03
31.35
29.44
30.22
30.87
30.80
19.47
30.80
31.34
70
0.480
FCF / Net incomex
0.388
0.418
0.440
0.490
0.490
0.499
0.512
0.526
0.511
0.536
1.507
0.512
0.494
15
25.12
ROIC%
11.34
13.92
15.29
13.66
14.45
15.86
18.02
17.64
16.67
16.40
2.89
16.67
15.57
48
11.02
Return on equity%
22.95
20.44
20.70
21.67
20.45
19.74
17.22
16.67
17.91
18.29
23.43
17.91
20.09
75
6.32
Return on assets%
12.65
11.72
14.06
16.05
13.63
15.11
15.58
14.78
12.62
12.54
18.46
14.78
13.84
67
2.85
EPS₹
2.35
2.43
2.54
2.37
2.46
2.22
2.17
2.28
2.35
2.55
3.12
0.70%
(0.13%)
—
25.89
EPS growth%
2.48
1.05
2.70
2.03
0.40
1.76
0.40
2.92
3.95
4.09
17.09
2.92
2.26
71
4.84
Bookvalue per sh₹
6.37
6.78
6.83
6.42
5.96
6.42
5.86
6.50
6.10
5.91
2.96
(0.17%)
(0.98%)
—
1.94
FCF per share₹
4.55
4.94
4.94
4.47
4.94
4.87
5.27
5.33
5.96
5.58
3.83
2.44%
1.95%
—
1.48
Dividend per sh₹
6.00
5.74
5.40
5.37
5.04
5.61
5.08
5.32
5.00
5.58
1.48
2.03%
(0.58%)
—
16.29
Div yield (avg)%
10.02
10.68
10.33
13.32
15.16
17.74
18.26
21.10
23.69
24.39
14.28
21.10
16.45
44
12.77
Payout ratio%
0.40
0.40
2.74
2.96
0.40
0.40
0.82
0.40
3.05
4.81
14.05
0.82
0.61
39
10.35
Shares (diluted)M
15.52
15.53
16.10
17.66
17.91
20.29
20.58
19.46
22.23
24.46
10.11
6.44%
6.14%
75
20.86
Buyback yield%
3.28
1.05
3.53
2.54
2.99
1.60
0.40
0.40
0.69
0.40
12.03
0.40
1.33
93
0.340
D/E ratiox
0.354
0.360
0.412
0.451
0.520
0.569
0.623
0.638
0.688
0.783
0.303
0.638
0.544
6
21.71
Enterprise value₹M
63.18
68.60
68.28
79.58
92.07
104.8
118.7
115.8
119.2
114.0
71.86
4.36%
6.55%
62
25.80
LT debt₹M
79.89
76.01
71.36
76.94
71.26
81.18
75.72
79.06
72.32
69.56
18.18
(0.48%)
(1.42%)
74
Revenue
₹108.6M
6.02%
1.00×
Cost of revenue
₹49.89M
5.86%
0.98×
Operating expenses
₹26.46M
6.77%
1.07×
Goodwill & intangibles
17.89%
Spread over hurdle
(4.23%)