25.90
Revenue₹M
39.67
41.96
42.46
43.62
46.00
48.63
49.95
51.28
52.59
54.93
27.32
3.61%
3.79%
25
12.58
Revenue growth%
17.36
14.92
17.55
16.74
15.46
13.11
14.50
14.24
16.17
16.38
7.30
14.50
15.81
25
21.72
Gross margin%
19.65
21.01
22.99
24.55
21.63
23.50
22.26
24.61
24.66
27.51
13.85
24.61
23.25
28
4.19
Operating margin%
20.11
17.66
18.23
19.30
19.41
16.81
15.26
15.78
15.51
16.28
16.05
15.78
17.24
83
14.22
Net margin%
25.35
26.52
25.71
25.30
27.08
28.84
31.54
30.22
28.72
30.99
22.50
30.22
27.90
46
32.85
P/E ratio (avg)x
24.88
24.84
23.23
21.50
22.87
20.22
17.76
19.32
20.41
20.38
25.22
20.22
20.95
33
17.92
EV/EBITx
32.17
34.63
38.22
42.34
43.33
41.20
37.96
36.67
40.72
44.35
29.67
40.72
39.47
89
24.94
FCF yield (avg)%
29.49
27.37
26.17
26.67
28.30
25.78
28.03
27.21
24.45
24.28
18.50
25.78
26.94
40
8.75
FCF margin%
19.93
19.13
22.01
23.33
23.84
23.23
24.60
27.34
26.04
23.89
19.92
24.60
23.58
30
1.449
FCF / Net incomex
0.299
0.294
0.320
0.324
0.291
0.278
0.271
0.234
0.241
0.233
1.371
0.241
0.284
46
20.71
ROIC%
30.55
29.49
32.27
34.51
36.46
33.51
34.43
33.89
33.23
31.49
22.33
33.51
33.37
21
23.31
Return on equity%
29.33
30.72
30.93
33.52
31.74
30.11
29.92
27.21
27.03
27.97
8.78
27.97
30.02
19
8.30
Return on assets%
9.60
10.49
12.11
12.02
12.65
13.92
14.10
16.57
16.73
13.98
24.65
14.10
13.28
34
0.49
EPS₹
0.42
0.45
0.52
0.53
0.54
0.63
0.66
0.65
0.72
0.82
0.51
8.69%
6.47%
—
19.28
EPS growth%
9.66
9.27
11.31
11.44
13.82
13.18
15.34
18.33
20.78
23.04
27.09
18.33
13.50
57
0.40
Bookvalue per sh₹
0.56
0.59
0.63
0.56
0.52
0.57
0.57
0.57
0.55
0.61
0.76
3.21%
0.74%
—
0.60
FCF per share₹
0.40
0.43
0.49
0.49
0.55
0.57
0.56
0.62
0.63
0.75
0.92
6.29%
8.17%
—
0.31
Dividend per sh₹
0.59
0.56
0.53
0.55
0.62
0.64
0.59
0.63
0.71
0.66
0.55
1.27%
0.14%
—
18.11
Div yield (avg)%
8.59
9.33
8.21
9.19
9.79
9.97
12.97
14.01
14.46
12.46
3.47
12.97
9.88
93
3.90
Payout ratio%
22.45
21.24
22.18
22.21
21.32
24.00
26.65
28.37
26.34
25.77
29.38
26.34
23.22
80
37.09
Shares (diluted)M
28.09
30.49
30.53
27.54
28.01
28.88
29.50
30.38
26.88
24.67
38.49
(2.51%)
(1.12%)
75
23.59
Buyback yield%
15.29
13.58
10.80
8.54
10.85
10.68
11.06
8.25
8.79
7.80
10.41
8.79
10.74
85
1.597
D/E ratiox
1.300
1.381
1.507
1.417
1.494
1.661
1.586
1.809
1.919
2.054
1.170
1.809
1.547
21
12.45
Enterprise value₹M
16.05
17.23
14.83
12.54
12.77
13.46
11.55
10.31
10.13
10.20
10.94
(4.39%)
(4.19%)
6
22.86
LT debt₹M
3.941
3.489
3.118
3.020
3.364
3.297
3.414
3.702
3.463
3.446
18.64
0.48%
(1.09%)
82
Revenue
₹54.93M
3.79%
1.00×
Cost of revenue
₹33.70M
4.06%
1.03×
Operating expenses
₹11.36M
3.79%
1.00×
Cash and investments
15.80%
Spread over hurdle
(0.31%)