41.84
Revenue₹M
70.73
73.27
74.39
74.67
77.29
78.91
80.06
82.49
83.02
83.39
42.98
1.53%
1.91%
42
10.77
Revenue growth%
14.60
15.48
16.18
15.68
16.67
15.88
18.15
18.16
17.59
19.80
21.12
18.15
16.42
78
20.71
Gross margin%
13.04
15.66
13.42
13.02
12.05
11.08
9.74
9.27
8.95
9.27
29.66
9.27
11.56
62
10.92
Operating margin%
25.19
23.95
25.14
24.07
25.85
26.15
25.61
26.67
27.16
26.46
8.50
26.46
25.73
64
22.89
Net margin%
23.78
26.36
27.55
27.17
28.22
29.46
28.60
27.37
29.04
28.04
9.49
28.60
27.80
17
24.60
P/E ratio (avg)x
31.17
28.10
28.60
30.67
28.85
30.47
33.85
33.76
33.48
36.90
15.78
33.76
30.92
7
34.48
EV/EBITx
23.15
24.76
27.32
26.20
29.96
28.87
31.49
31.33
30.14
33.51
30.39
31.33
29.42
20
5.14
FCF yield (avg)%
29.18
29.34
32.24
33.36
34.89
32.77
31.79
31.62
30.21
29.85
19.93
31.62
31.70
85
4.36
FCF margin%
24.68
27.19
29.19
30.62
33.16
33.76
32.86
32.45
32.48
34.90
20.29
32.86
32.47
32
1.283
FCF / Net incomex
0.245
0.246
0.270
0.285
0.276
0.280
0.297
0.268
0.258
0.226
0.891
0.268
0.269
21
6.94
ROIC%
3.63
6.12
6.20
7.10
9.56
8.55
8.58
10.94
10.52
7.75
18.96
8.58
8.15
32
18.20
Return on equity%
6.91
6.78
5.34
7.83
9.01
7.75
9.27
8.57
7.60
5.97
19.85
7.75
7.67
5
23.04
Return on assets%
28.94
31.24
33.11
31.27
34.18
36.99
36.16
34.91
37.65
34.74
29.62
36.16
34.46
15
10.54
EPS₹
26.96
32.77
38.30
37.68
43.57
47.24
53.16
64.24
74.42
78.68
11.09
12.55%
12.30%
—
9.05
EPS growth%
19.88
22.65
22.95
22.32
22.05
23.20
24.74
22.03
23.03
22.37
19.26
23.03
22.51
65
12.27
Bookvalue per sh₹
14.42
16.09
16.00
15.25
16.94
19.39
20.30
23.19
27.11
29.13
10.64
11.45%
8.29%
—
3.40
FCF per share₹
6.11
6.46
7.10
6.52
6.10
5.91
6.40
7.26
7.33
7.77
11.87
4.95%
2.94%
—
16.80
Dividend per sh₹
22.36
25.05
28.10
28.20
31.19
32.25
35.66
38.36
37.76
39.53
5.27
4.85%
5.84%
—
15.80
Div yield (avg)%
13.71
16.25
16.37
17.00
14.59
15.54
13.49
16.04
17.04
19.12
14.17
16.04
16.15
82
12.51
Payout ratio%
18.04
20.50
19.07
17.35
15.53
14.18
16.50
15.12
15.08
12.09
16.25
15.08
16.02
61
4.178
Shares (diluted)M
5.256
5.639
5.632
5.540
5.975
5.975
5.547
5.210
5.321
5.548
4.175
(1.47%)
0.32%
59
6.64
Buyback yield%
32.83
30.40
31.96
32.64
33.13
31.16
34.07
32.06
30.87
33.50
14.98
32.06
32.35
58
0.572
D/E ratiox
1.046
0.992
0.994
1.109
1.093
1.093
1.282
1.444
1.513
1.598
0.425
1.444
1.101
5
31.64
Enterprise value₹M
67.54
68.61
70.12
76.33
87.03
87.85
81.11
91.62
84.71
93.16
43.57
1.37%
2.80%
58
27.10
LT debt₹M
52.46
58.79
59.96
59.16
64.59
58.69
54.87
58.66
56.66
52.83
41.09
(3.94%)
1.00%
85
Revenue
₹83.39M
1.91%
1.00×
Cost of revenue
₹52.97M
1.69%
0.98×
Operating expenses
₹16.26M
2.44%
1.05×
Cash and investments
15.68%
Spread over hurdle
60.24%