118.9
Revenue₹M
79.06
85.41
88.74
94.36
98.63
106.2
111.1
117.7
126.5
136.9
131.4
6.77%
6.43%
83
3.79
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.40
1.11
1.27
3.60
1.41
24.72
1.27
0.40
29
3.57
Gross margin%
23.96
21.72
19.62
20.49
19.55
20.57
21.04
18.87
16.58
14.55
8.15
18.87
20.06
92
22.60
Operating margin%
18.33
19.75
18.38
16.02
13.90
12.08
9.64
9.20
8.19
10.69
21.95
9.64
12.99
70
17.75
Net margin%
16.90
19.81
19.80
20.37
22.31
22.37
24.55
23.22
23.29
25.49
3.75
23.29
22.34
86
21.57
P/E ratio (avg)x
20.65
21.43
20.40
22.49
25.34
26.05
28.90
32.59
33.75
38.13
14.54
32.59
25.70
17
12.42
EV/EBITx
8.787
8.452
8.551
8.562
10.19
10.57
11.64
12.97
13.88
16.13
13.22
12.97
10.38
35
13.11
FCF yield (avg)%
13.21
13.66
13.77
10.77
8.91
8.29
9.99
8.94
8.15
5.96
28.12
8.29
9.46
31
4.21
FCF margin%
6.01
6.04
6.73
6.43
3.72
4.37
2.37
4.19
3.05
0.99
28.90
3.05
4.28
69
1.677
FCF / Net incomex
0.861
0.969
0.991
1.131
1.335
1.451
1.595
1.618
1.889
1.943
0.681
1.618
1.393
17
14.94
ROIC%
28.74
30.16
33.04
33.48
35.22
34.31
31.71
30.77
28.68
27.26
13.07
30.77
31.24
73
22.20
Return on equity%
17.92
20.35
21.07
19.86
22.25
21.40
22.78
24.52
26.08
28.74
25.06
24.52
21.82
88
23.70
Return on assets%
0.94
1.07
3.79
2.68
5.65
3.82
5.66
4.95
6.76
4.03
26.66
4.95
3.93
13
8.40
EPS₹
9.94
11.41
10.99
11.42
12.81
12.46
12.18
12.17
14.31
16.48
8.99
5.17%
5.14%
—
19.16
EPS growth%
18.07
20.15
17.56
19.61
19.29
17.70
15.33
17.47
16.23
15.53
14.34
16.23
17.63
60
1.24
Bookvalue per sh₹
7.98
9.22
10.35
10.09
11.37
11.57
11.09
12.68
13.68
13.42
2.12
3.38%
5.63%
—
2.99
FCF per share₹
2.84
3.00
2.84
2.76
2.36
2.03
1.73
1.82
1.57
1.68
3.47
(6.60%)
(6.57%)
—
2.82
Dividend per sh₹
4.60
4.52
4.30
4.58
4.89
5.36
5.54
5.35
5.39
5.99
3.59
4.15%
2.01%
—
17.70
Div yield (avg)%
16.40
18.92
21.52
21.67
20.69
18.44
20.49
22.69
21.07
20.60
10.40
20.60
20.64
85
29.54
Payout ratio%
5.96
6.49
5.71
8.02
10.12
10.86
12.27
13.05
15.23
12.80
20.01
12.80
10.49
52
6.198
Shares (diluted)M
8.623
10.24
11.11
11.37
12.03
12.06
11.89
13.67
14.20
15.73
6.328
5.50%
6.30%
18
6.29
Buyback yield%
10.38
12.59
13.54
15.28
15.88
15.70
16.92
17.27
17.92
18.28
23.55
17.27
15.79
48
0.419
D/E ratiox
0.479
0.473
0.515
0.525
0.532
0.605
0.582
0.662
0.618
0.604
1.729
0.605
0.557
81
87.09
Enterprise value₹M
68.06
60.65
65.73
60.65
58.67
60.31
58.39
56.43
54.05
58.42
53.47
(0.08%)
(1.97%)
50
133.1
LT debt₹M
25.74
25.59
26.86
28.22
25.51
22.86
22.89
23.77
25.88
23.55
36.01
(1.59%)
(2.04%)
65
Revenue
₹136.9M
6.43%
1.00×
Cost of revenue
₹81.73M
6.33%
0.99×
Operating expenses
₹28.66M
7.07%
1.06×
Cash and investments
18.42%
Goodwill & intangibles
16.80%
Spread over hurdle
12.24%