95.00
Revenue₹M
54.78
57.98
61.43
65.77
71.46
76.90
81.45
88.75
93.98
101.6
100.8
7.30%
7.29%
85
13.40
Revenue growth%
10.67
9.72
10.32
11.73
8.79
11.09
10.69
10.69
10.66
9.12
2.85
10.69
10.67
40
18.97
Gross margin%
15.18
17.94
15.91
14.52
14.85
14.78
13.81
14.45
15.34
17.05
10.44
14.78
15.02
84
21.92
Operating margin%
9.07
9.36
9.28
11.56
8.79
9.81
12.20
14.70
13.22
12.20
27.67
12.20
10.69
53
2.80
Net margin%
25.90
25.80
23.29
23.19
23.70
23.17
25.62
26.19
27.80
27.62
11.17
26.19
25.71
71
11.51
P/E ratio (avg)x
40.27
38.85
41.06
44.73
41.54
39.28
43.69
48.20
54.57
59.34
11.22
48.20
42.62
89
15.67
EV/EBITx
12.10
11.94
12.15
13.05
13.43
13.85
13.93
14.45
16.13
19.59
14.97
14.45
13.64
32
24.84
FCF yield (avg)%
13.19
12.08
12.31
14.82
12.10
9.36
7.27
9.13
7.06
8.71
29.34
8.71
10.72
64
19.92
FCF margin%
22.41
22.72
21.17
19.26
17.84
15.13
17.11
14.70
14.59
12.14
26.04
14.70
17.48
34
0.698
FCF / Net incomex
3.263
3.723
3.746
4.376
4.499
4.419
4.748
4.674
5.602
6.286
1.188
4.748
4.459
52
5.05
ROIC%
16.87
17.63
19.68
22.13
20.16
22.79
24.26
25.06
26.51
25.49
28.36
25.06
22.46
9
19.22
Return on equity%
5.46
4.74
5.68
7.26
7.63
9.98
12.65
11.76
9.14
7.41
5.95
9.98
7.52
26
17.06
Return on assets%
17.63
18.05
16.92
16.36
16.79
14.66
17.28
18.70
19.05
18.06
26.86
18.06
17.45
88
6.33
EPS₹
8.53
9.43
9.31
9.31
8.99
8.18
9.02
8.48
8.76
8.75
6.52
(0.52%)
1.40%
—
16.72
EPS growth%
20.30
19.50
22.00
21.21
19.24
19.89
22.18
24.82
22.48
22.34
15.36
22.34
21.60
80
11.11
Bookvalue per sh₹
13.69
14.21
14.54
14.85
16.86
16.61
16.60
19.50
20.40
23.72
10.70
7.07%
7.07%
—
3.63
FCF per share₹
11.73
12.76
14.11
14.38
14.68
14.38
13.66
15.33
15.41
16.06
3.73
1.81%
2.69%
—
10.87
Dividend per sh₹
3.76
4.13
4.70
5.05
5.34
5.54
6.03
6.60
6.74
6.89
10.05
5.23%
7.70%
—
21.29
Div yield (avg)%
8.46
5.93
4.84
5.72
4.71
7.01
5.98
5.20
2.85
3.34
7.77
5.20
5.46
22
22.84
Payout ratio%
11.62
9.69
12.38
14.66
16.74
18.48
16.60
17.01
14.81
17.64
23.58
17.01
15.70
71
6.093
Shares (diluted)M
9.269
10.73
10.66
11.60
12.49
12.25
13.48
14.57
16.39
16.88
6.406
6.21%
6.18%
13
16.55
Buyback yield%
25.92
25.39
23.21
25.61
25.90
27.36
24.99
22.52
25.22
27.35
23.89
25.22
25.50
85
0.569
D/E ratiox
1.144
1.263
1.386
1.418
1.281
1.151
1.202
1.122
1.115
1.209
1.778
1.151
1.206
35
25.85
Enterprise value₹M
47.28
56.24
66.43
73.87
79.20
81.26
86.13
97.86
111.1
111.2
82.13
7.02%
9.26%
5
36.43
LT debt₹M
157.0
161.1
155.8
154.8
156.0
150.6
168.9
183.5
204.4
223.5
14.00
7.46%
4.82%
40
Revenue
₹101.6M
7.29%
1.00×
Cost of revenue
₹71.14M
7.29%
1.00×
Operating expenses
₹19.76M
7.99%
1.07×
Cash and investments
17.05%
Spread over hurdle
(8.41%)