39.60
Revenue₹M
55.08
59.39
62.21
65.84
69.38
72.58
78.42
82.24
87.56
94.30
42.56
6.33%
5.96%
35
10.41
Revenue growth%
29.17
27.52
25.00
25.73
23.12
21.07
19.33
17.00
17.55
18.06
29.82
18.06
22.10
32
9.09
Gross margin%
15.02
13.49
11.81
14.18
12.68
14.59
15.14
17.09
15.38
17.67
8.53
15.38
14.80
26
15.57
Operating margin%
13.27
12.57
12.07
14.88
12.57
12.54
13.90
15.38
14.79
13.96
3.72
13.96
13.58
20
4.67
Net margin%
14.60
12.99
15.21
16.50
18.63
20.83
22.10
23.03
22.25
20.45
13.25
22.10
19.54
44
17.08
P/E ratio (avg)x
16.53
16.76
14.55
15.29
13.63
14.08
13.40
11.81
10.76
11.35
29.80
11.81
13.86
26
35.68
EV/EBITx
60.50
69.12
75.26
73.77
74.44
72.59
75.90
82.40
91.02
96.14
7.942
82.40
74.85
16
12.84
FCF yield (avg)%
31.93
33.35
33.78
30.85
32.38
30.08
29.63
27.00
28.89
31.48
8.12
29.63
31.16
66
2.31
FCF margin%
20.18
21.00
23.80
24.85
22.52
22.86
25.64
26.47
23.92
21.28
12.06
23.92
23.33
63
1.225
FCF / Net incomex
1.406
1.532
1.725
1.868
1.995
2.166
2.487
2.840
3.309
3.442
1.083
2.840
2.080
22
24.44
ROIC%
31.08
28.77
27.45
30.40
33.00
35.41
36.38
38.96
38.34
36.58
20.71
36.58
34.20
24
8.59
Return on equity%
16.67
14.85
13.47
14.55
16.31
18.31
15.33
17.07
14.59
11.96
26.85
15.33
15.09
94
20.08
Return on assets%
24.64
25.27
26.73
25.59
24.94
27.21
26.36
26.70
29.55
32.32
20.18
27.21
26.53
40
0.70
EPS₹
1.29
1.35
1.51
1.53
1.53
1.83
1.81
2.01
2.42
2.40
0.74
9.40%
6.27%
—
6.74
EPS growth%
8.15
6.93
9.84
8.82
11.52
12.91
14.46
16.27
14.66
14.21
19.81
14.46
12.22
5
1.33
Bookvalue per sh₹
1.37
1.53
1.48
1.57
1.65
1.72
1.90
2.09
2.15
2.31
1.31
6.95%
5.55%
—
0.64
FCF per share₹
1.10
1.19
1.16
1.24
1.24
1.34
1.19
1.26
1.28
1.19
0.71
(0.77%)
(0.40%)
—
0.93
Dividend per sh₹
1.25
1.17
1.21
1.29
1.12
0.96
0.95
0.88
0.87
0.84
1.30
(5.61%)
(3.78%)
—
5.46
Div yield (avg)%
13.43
12.59
11.93
14.33
13.52
13.29
11.46
12.96
14.26
13.98
19.85
13.29
13.36
14
7.27
Payout ratio%
18.94
16.19
16.08
13.80
15.73
14.11
12.80
12.77
12.44
11.59
6.86
12.77
13.96
11
15.35
Shares (diluted)M
12.35
12.11
10.72
10.08
10.71
10.77
11.48
10.92
10.92
9.578
15.41
(2.20%)
(3.52%)
65
29.41
Buyback yield%
9.60
9.03
9.05
11.19
11.56
11.13
10.61
7.62
8.22
10.75
25.48
10.61
10.10
11
0.770
D/E ratiox
0.222
0.208
0.221
0.236
0.242
0.243
0.234
0.264
0.273
0.308
1.363
0.264
0.239
70
37.45
Enterprise value₹M
26.12
25.36
25.73
26.13
28.59
26.57
28.66
25.64
25.60
25.89
83.37
(1.96%)
0.71%
78
94.59
LT debt₹M
62.89
70.72
73.35
72.33
82.08
97.06
113.0
117.7
126.2
147.2
58.55
12.39%
10.16%
74
Revenue
₹94.30M
5.96%
1.00×
Cost of revenue
₹57.00M
5.97%
1.00×
Operating expenses
₹16.53M
5.90%
0.99×
Cash and investments
15.33%
Spread over hurdle
(6.25%)