4.190
Revenue₹M
27.41
29.03
30.38
32.58
34.43
35.85
38.05
40.89
43.04
45.01
4.668
5.50%
5.79%
83
25.32
Revenue growth%
0.56
0.40
0.40
0.40
2.02
0.40
0.40
1.78
1.67
0.40
18.85
0.40
0.40
80
3.51
Gross margin%
12.00
11.15
13.74
13.81
11.42
8.60
11.35
10.57
10.08
8.92
8.23
10.08
11.25
34
9.79
Operating margin%
33.29
33.00
32.10
32.96
32.11
30.03
29.35
27.15
26.58
29.51
12.40
29.35
31.07
91
15.05
Net margin%
30.17
28.57
30.87
31.03
29.13
31.79
28.82
26.95
27.06
29.61
14.10
28.82
29.37
8
19.11
P/E ratio (avg)x
35.85
34.29
29.36
26.76
22.82
22.83
20.97
20.92
22.30
23.00
28.12
22.30
22.91
44
7.169
EV/EBITx
25.62
23.96
23.47
22.87
23.97
22.61
20.73
20.74
19.56
17.82
8.586
20.73
22.74
54
23.32
FCF yield (avg)%
18.97
18.64
20.26
20.58
22.86
19.89
22.49
25.21
27.48
25.45
4.95
25.21
21.53
49
10.36
FCF margin%
7.08
4.97
7.62
7.63
10.25
10.13
8.36
6.08
7.51
9.23
4.34
8.36
7.63
60
0.811
FCF / Net incomex
0.957
1.081
1.030
1.183
1.202
1.328
1.291
1.461
1.580
1.778
0.945
1.461
1.246
48
14.49
ROIC%
10.94
11.96
13.40
13.59
14.74
15.29
14.27
15.50
17.17
15.30
27.17
15.30
14.51
71
11.52
Return on equity%
20.94
18.57
18.58
15.89
18.20
16.68
18.01
15.72
16.86
16.83
16.70
16.83
17.43
26
13.82
Return on assets%
15.41
15.20
12.44
13.39
13.76
11.33
8.61
11.22
12.48
14.11
6.36
11.33
12.93
29
1.37
EPS₹
3.43
3.55
3.56
4.23
4.68
5.08
5.88
6.19
7.46
8.52
1.53
12.73%
10.20%
—
10.51
EPS growth%
15.70
12.73
15.53
16.59
17.65
16.65
16.62
14.91
14.68
13.98
9.40
14.91
15.61
88
1.74
Bookvalue per sh₹
2.91
3.00
3.39
3.54
3.66
3.55
3.49
3.98
4.61
4.65
2.26
4.89%
5.33%
—
0.38
FCF per share₹
1.33
1.45
1.59
1.62
1.86
1.92
2.13
2.27
2.26
2.16
0.82
3.02%
4.50%
—
0.85
Dividend per sh₹
0.93
0.88
0.90
0.91
0.98
0.93
0.83
0.85
0.93
0.99
0.39
0.22%
0.96%
—
16.52
Div yield (avg)%
15.28
14.53
13.26
11.26
8.33
8.79
10.90
11.25
13.62
16.15
12.65
11.25
12.26
10
14.12
Payout ratio%
20.10
19.05
20.68
20.67
22.83
23.42
24.63
26.00
25.73
24.74
8.51
24.74
23.13
88
17.41
Shares (diluted)M
13.06
12.68
12.69
13.18
12.95
12.50
12.22
12.35
11.57
10.11
17.37
(4.82%)
(3.62%)
49
7.02
Buyback yield%
2.80
0.47
1.38
1.69
0.77
0.40
0.40
2.26
0.40
0.40
15.89
0.40
0.62
22
0.531
D/E ratiox
0.289
0.328
0.315
0.298
0.344
0.330
0.314
0.340
0.364
0.425
1.461
0.340
0.329
45
15.76
Enterprise value₹M
51.70
58.18
67.22
80.69
84.86
87.49
102.7
113.7
132.3
129.4
11.08
8.81%
11.45%
29
25.12
LT debt₹M
55.88
55.38
58.48
67.06
67.99
68.07
63.59
60.57
69.83
78.56
37.84
2.93%
3.14%
55
Revenue
₹45.01M
5.79%
1.00×
Cost of revenue
₹31.51M
5.79%
1.00×
Operating expenses
₹7.372M
6.67%
1.09×
Goodwill & intangibles
17.53%
Cash and investments
16.84%
Property and equipment
15.63%
Spread over hurdle
(3.11%)