58.74
Revenue₹M
45.55
49.14
52.31
56.97
62.39
68.83
72.97
77.97
82.68
89.75
65.47
7.54%
7.81%
87
9.86
Revenue growth%
21.38
22.76
23.58
22.84
20.32
18.54
21.21
21.22
19.36
19.45
11.61
19.45
21.22
22
2.35
Gross margin%
7.92
8.20
6.69
7.86
5.96
6.61
3.94
5.93
7.17
9.99
20.49
6.61
6.93
11
4.10
Operating margin%
21.11
19.99
17.46
19.06
18.49
21.03
18.29
21.08
20.33
18.63
23.02
20.33
19.53
32
8.97
Net margin%
6.64
4.49
3.01
2.70
1.33
2.02
1.14
2.05
3.85
3.14
21.48
2.05
2.85
21
36.16
P/E ratio (avg)x
34.40
36.68
39.06
41.49
38.46
41.56
41.71
44.61
41.01
44.70
33.75
41.71
41.25
91
33.84
EV/EBITx
46.21
50.74
49.38
46.16
43.02
42.39
45.19
49.64
47.94
43.98
17.74
45.19
46.18
37
5.08
FCF yield (avg)%
24.55
27.12
29.72
31.69
34.02
34.64
34.56
33.98
35.32
35.58
24.78
34.64
34.00
66
23.14
FCF margin%
14.98
17.23
18.59
20.48
19.83
17.46
19.10
18.39
20.42
22.04
19.32
19.10
18.85
33
1.272
FCF / Net incomex
1.274
1.154
1.273
1.155
1.073
1.097
1.031
1.044
1.150
1.275
0.155
1.097
1.152
52
13.53
ROIC%
4.32
7.22
8.74
10.94
12.90
10.14
11.01
11.41
13.31
10.38
17.91
11.01
10.66
74
5.16
Return on equity%
0.40
3.25
0.47
0.40
2.44
1.83
2.24
4.84
5.68
4.19
13.51
4.19
2.34
86
23.29
Return on assets%
24.33
22.76
21.97
21.88
19.61
20.66
22.58
23.18
25.26
28.10
8.37
23.18
22.67
70
5.26
EPS₹
5.18
5.95
6.20
7.21
6.85
7.97
7.79
8.67
8.81
8.79
5.64
5.10%
6.15%
—
2.66
EPS growth%
21.24
18.42
20.14
20.20
19.84
18.84
18.00
15.20
16.58
15.85
19.32
16.58
18.63
86
1.59
Bookvalue per sh₹
6.47
7.58
8.73
9.86
10.41
10.88
11.77
12.49
14.66
15.04
5.19
7.64%
10.29%
—
2.37
FCF per share₹
5.65
5.94
5.91
5.69
5.64
5.81
6.23
6.93
7.26
7.35
4.90
5.44%
2.05%
—
5.50
Dividend per sh₹
5.15
5.70
6.11
6.63
7.09
6.64
6.76
7.58
7.67
7.11
2.23
0.03%
2.91%
—
18.95
Div yield (avg)%
25.55
26.72
28.94
28.65
29.69
28.13
28.89
28.13
27.57
27.43
26.84
28.13
28.13
13
6.87
Payout ratio%
6.41
7.74
8.84
11.41
13.87
16.17
18.46
19.64
18.39
20.00
22.99
18.46
15.02
59
8.860
Shares (diluted)M
9.455
9.570
8.717
9.315
9.405
8.304
8.777
7.943
8.490
8.963
8.932
(0.96%)
(0.80%)
95
19.64
Buyback yield%
9.26
6.98
9.73
10.72
13.45
10.91
11.50
13.66
14.31
12.58
11.92
12.58
11.20
47
0.304
D/E ratiox
0.193
0.188
0.179
0.198
0.191
0.177
0.194
0.171
0.183
0.198
1.571
0.183
0.189
71
84.67
Enterprise value₹M
108.1
126.4
143.9
166.4
187.6
191.7
217.6
230.5
264.8
269.7
29.18
7.52%
9.66%
88
37.92
LT debt₹M
142.2
164.5
170.6
202.8
217.6
221.0
219.9
213.4
212.8
203.6
42.94
(1.32%)
5.42%
74
Revenue
₹89.75M
7.81%
1.00×
Cost of revenue
₹51.18M
7.70%
0.99×
Operating expenses
₹10.79M
8.34%
1.05×
Cash and investments
17.41%
Property and equipment
16.40%
Spread over hurdle
(3.90%)