107.1
Revenue₹M
73.33
78.15
84.17
88.05
92.66
95.64
101.1
106.2
112.7
118.1
113.0
4.96%
5.58%
80
7.09
Revenue growth%
11.35
12.46
14.16
12.50
15.09
14.89
11.97
13.90
14.13
15.15
22.59
14.13
14.02
89
4.24
Gross margin%
17.95
18.70
16.08
14.02
15.92
15.80
13.90
11.18
12.35
13.31
3.76
13.31
14.91
87
10.46
Operating margin%
29.24
31.58
31.22
30.35
30.99
33.00
31.29
32.80
34.61
34.19
5.27
33.00
31.43
9
26.64
Net margin%
24.28
23.21
21.62
19.86
18.54
17.31
19.48
21.93
19.85
21.79
12.60
19.85
20.74
36
25.81
P/E ratio (avg)x
14.38
14.13
12.47
11.27
11.41
12.26
12.25
11.29
11.37
10.92
28.12
11.37
11.83
32
13.27
EV/EBITx
26.47
31.66
35.67
41.80
46.99
53.09
56.11
61.74
68.23
67.20
18.68
61.74
50.04
25
25.88
FCF yield (avg)%
7.73
8.86
6.40
8.46
8.04
10.06
9.32
9.37
11.88
12.43
28.24
10.06
9.09
54
11.57
FCF margin%
22.16
21.23
21.92
21.21
22.71
21.47
21.98
20.61
22.99
20.33
4.87
21.47
21.69
60
0.475
FCF / Net incomex
0.103
0.107
0.092
0.082
0.082
0.075
0.065
0.057
0.050
0.051
0.839
0.057
0.078
56
16.52
ROIC%
3.10
2.36
2.11
2.13
0.52
0.40
0.40
0.40
3.09
3.85
23.92
0.40
2.12
10
19.23
Return on equity%
22.94
23.27
24.11
23.56
23.32
22.82
21.32
19.04
21.20
19.25
5.56
21.20
22.88
44
4.43
Return on assets%
5.43
6.81
6.30
3.47
0.95
0.40
0.40
0.98
3.05
3.71
19.81
0.98
3.26
70
46.69
EPS₹
28.77
29.70
30.12
29.43
29.34
29.74
29.71
32.77
33.98
40.13
47.64
6.47%
3.08%
—
8.87
EPS growth%
16.61
15.80
16.40
13.45
15.95
13.18
15.43
16.22
14.94
12.95
10.59
14.94
15.62
15
31.66
Bookvalue per sh₹
19.68
20.77
19.96
21.13
20.12
22.83
23.49
23.84
22.88
23.58
44.29
3.23%
3.54%
—
26.47
FCF per share₹
32.22
31.90
30.65
32.02
32.79
30.14
28.89
28.82
27.08
28.30
27.43
(2.91%)
(1.80%)
—
30.92
Dividend per sh₹
19.69
22.40
22.06
21.08
23.23
21.68
22.64
24.82
27.58
31.28
8.21
6.13%
5.20%
—
19.13
Div yield (avg)%
7.01
7.46
6.05
4.24
5.80
6.20
4.61
3.77
2.17
3.32
11.19
3.77
5.21
43
21.50
Payout ratio%
18.43
17.07
19.91
20.33
21.06
19.40
21.18
19.34
18.14
16.14
29.67
19.34
19.37
58
0.911
Shares (diluted)M
1.194
1.263
1.224
1.468
1.758
1.691
1.892
1.905
1.975
1.964
0.923
2.24%
5.96%
74
8.80
Buyback yield%
33.92
36.81
35.53
37.14
35.63
37.15
36.95
36.54
34.17
33.39
7.30
36.54
36.08
91
1.800
D/E ratiox
0.168
0.174
0.181
0.168
0.170
0.160
0.159
0.173
0.165
0.185
1.776
0.165
0.169
16
63.97
Enterprise value₹M
40.47
40.14
40.21
39.71
38.84
44.16
42.65
42.76
46.85
52.31
74.75
6.14%
2.77%
20
41.24
LT debt₹M
61.49
69.71
67.00
71.56
71.67
71.77
73.82
78.35
83.12
78.55
29.51
1.85%
2.90%
85
Revenue
₹118.1M
5.58%
1.00×
Cost of revenue
₹80.41M
5.55%
1.00×
Operating expenses
₹21.25M
4.93%
0.94×
Cash and investments
16.64%
Spread over hurdle
56.22%