48.18
Revenue₹M
53.15
54.59
56.71
58.97
62.43
66.86
70.38
75.33
78.04
83.47
50.23
5.98%
5.27%
62
18.77
Revenue growth%
3.44
3.67
5.88
5.86
4.26
6.26
6.09
8.51
5.84
8.19
26.78
6.26
5.87
94
11.97
Gross margin%
14.76
14.87
16.96
17.77
18.98
16.84
16.56
17.85
16.01
13.36
21.57
16.56
16.70
7
23.51
Operating margin%
13.29
15.95
13.68
14.08
16.66
15.09
14.78
15.92
14.26
13.34
24.24
14.78
14.52
55
28.88
Net margin%
16.80
16.86
19.24
16.42
13.45
14.69
16.79
13.86
10.95
10.77
10.49
13.86
15.55
44
21.62
P/E ratio (avg)x
13.11
12.46
11.41
12.84
14.09
13.67
13.15
12.34
12.71
11.32
13.59
12.71
12.78
53
14.13
EV/EBITx
22.10
23.19
26.25
26.76
29.11
31.90
35.80
36.92
35.75
39.16
9.247
35.80
30.51
75
23.92
FCF yield (avg)%
20.31
20.55
21.98
23.02
21.80
19.87
19.96
22.01
23.97
26.35
10.00
22.01
21.89
55
13.60
FCF margin%
21.78
21.29
20.94
21.49
23.91
21.93
22.42
21.83
19.50
18.55
28.71
21.83
21.63
78
1.517
FCF / Net incomex
2.173
2.489
2.564
2.510
2.725
2.745
3.130
3.526
3.798
4.097
1.705
3.526
2.735
42
12.18
ROIC%
7.98
6.32
5.48
7.72
4.86
7.83
8.35
10.19
12.26
12.93
2.21
10.19
7.90
11
14.42
Return on equity%
14.54
13.90
13.26
11.47
10.85
12.05
14.95
15.29
17.97
20.42
23.78
15.29
14.22
50
14.52
Return on assets%
18.42
19.79
21.41
20.42
20.94
19.05
19.53
22.15
19.95
21.60
8.16
19.95
20.19
59
8.64
EPS₹
40.15
45.57
51.43
57.98
57.36
63.20
76.35
83.33
99.84
108.39
9.06
13.57%
12.09%
—
29.89
EPS growth%
4.45
1.93
0.89
3.68
2.77
2.86
1.57
0.40
0.40
2.10
10.74
1.57
2.02
82
24.97
Bookvalue per sh₹
19.91
22.05
23.38
23.65
25.68
24.35
27.58
30.96
29.85
31.25
22.56
4.01%
4.22%
—
27.86
FCF per share₹
5.64
6.17
6.56
6.73
5.86
5.23
4.85
5.23
4.77
4.38
10.29
(5.65%)
(2.12%)
—
10.47
Dividend per sh₹
29.93
30.43
31.56
36.78
37.51
41.27
39.21
39.61
42.46
47.89
4.23
5.01%
6.31%
—
13.06
Div yield (avg)%
15.48
17.17
14.64
12.56
12.51
13.31
15.90
18.14
18.66
15.66
25.47
15.90
15.57
78
10.47
Payout ratio%
32.89
32.44
30.18
32.92
32.43
32.70
30.51
32.92
34.52
34.34
28.24
32.92
32.79
52
2.581
Shares (diluted)M
3.369
3.571
4.263
4.922
4.832
5.396
6.338
7.518
7.943
9.210
2.468
13.77%
10.63%
59
9.73
Buyback yield%
18.96
16.13
13.43
14.94
17.57
14.82
12.03
14.64
14.70
12.44
23.96
14.64
14.76
34
1.449
D/E ratiox
0.376
0.377
0.356
0.392
0.379
0.425
0.455
0.483
0.549
0.596
0.616
0.483
0.408
14
26.44
Enterprise value₹M
52.17
54.94
60.89
57.43
59.15
62.35
57.04
55.64
53.43
59.06
35.85
(0.03%)
2.48%
27
35.14
LT debt₹M
52.27
49.52
52.76
59.79
62.12
57.40
60.03
58.98
57.60
62.77
52.76
0.21%
1.17%
41
Revenue
₹83.47M
5.27%
1.00×
Cost of revenue
₹46.51M
5.16%
0.99×
Operating expenses
₹20.34M
5.04%
0.98×
Cash and investments
18.25%
Property and equipment
14.77%
Spread over hurdle
(6.24%)