9.385
Revenue₹M
33.23
34.32
36.31
38.31
41.12
43.45
45.17
46.59
49.49
53.08
10.18
5.24%
5.20%
68
4.49
Revenue growth%
7.94
10.54
12.37
9.43
7.27
9.15
9.92
9.47
8.59
11.04
3.78
9.47
9.45
30
27.50
Gross margin%
29.27
28.81
29.46
26.53
24.94
26.06
26.43
29.22
30.71
29.41
9.86
29.22
29.02
82
6.16
Operating margin%
5.56
6.99
9.20
6.36
3.68
3.01
1.05
2.85
0.89
1.26
14.40
1.26
3.35
77
25.97
Net margin%
24.17
24.75
27.69
28.31
25.62
26.09
24.50
23.22
25.31
22.65
14.58
24.50
25.03
71
10.89
P/E ratio (avg)x
51.51
52.79
50.41
59.40
61.83
72.56
83.08
82.90
98.51
98.32
27.15
83.08
67.20
53
17.77
EV/EBITx
22.60
25.35
28.38
33.97
33.74
37.74
45.74
54.22
64.46
70.46
26.36
54.22
35.86
91
23.03
FCF yield (avg)%
16.73
18.62
16.76
14.70
13.41
15.53
17.47
14.69
14.25
11.29
3.44
14.69
15.12
84
23.89
FCF margin%
2.87
0.71
0.40
0.40
2.86
3.23
2.69
1.03
0.40
0.40
10.78
1.03
0.87
87
1.203
FCF / Net incomex
1.632
1.768
1.794
2.002
2.032
1.928
1.953
2.194
2.035
1.999
0.170
1.999
1.976
72
2.89
ROIC%
30.27
32.87
34.40
36.83
34.44
35.68
37.69
40.06
39.25
38.04
3.61
38.04
36.26
88
28.05
Return on equity%
3.01
6.00
4.13
2.82
3.86
6.80
7.78
10.71
9.67
8.57
27.40
8.57
6.40
7
27.84
Return on assets%
3.46
2.57
0.88
0.40
1.31
0.40
1.33
2.90
3.99
5.39
19.17
2.90
1.95
8
2.59
EPS₹
1.98
2.06
2.29
2.21
2.47
2.59
2.65
2.77
2.65
2.97
2.68
3.82%
5.29%
—
6.93
EPS growth%
8.88
11.87
9.71
9.64
12.27
11.11
13.42
12.86
15.46
13.63
15.56
13.42
12.07
72
0.64
Bookvalue per sh₹
0.76
0.65
0.63
0.64
0.66
0.65
0.68
0.74
0.77
0.78
1.15
3.22%
0.91%
—
2.78
FCF per share₹
4.09
4.08
3.97
3.99
4.23
4.41
4.87
5.37
6.24
6.26
3.03
8.17%
4.25%
—
0.94
Dividend per sh₹
2.49
2.21
2.00
1.73
1.64
1.76
1.76
1.92
1.72
1.86
1.50
2.58%
(2.68%)
—
28.12
Div yield (avg)%
0.40
0.40
1.38
1.51
1.93
2.95
2.35
0.40
1.14
0.40
23.70
1.14
1.26
27
11.87
Payout ratio%
12.57
14.02
15.90
16.71
14.72
12.94
14.86
12.31
10.68
10.03
25.50
12.31
13.48
32
15.34
Shares (diluted)M
17.23
16.64
15.31
16.38
15.94
17.19
18.32
18.55
19.69
21.68
15.08
6.33%
3.21%
94
25.70
Buyback yield%
33.21
31.72
30.08
29.62
28.29
29.59
30.15
31.15
28.35
27.95
13.94
29.59
29.85
23
0.965
D/E ratiox
0.329
0.385
0.391
0.431
0.447
0.483
0.481
0.492
0.586
0.701
0.554
0.492
0.464
50
38.17
Enterprise value₹M
48.87
44.35
49.31
48.50
47.01
44.68
45.76
44.45
44.51
48.66
15.08
0.69%
(1.13%)
39
50.52
LT debt₹M
64.06
66.17
78.23
82.36
91.64
95.93
104.1
123.8
126.4
125.8
57.29
6.54%
6.83%
92
Revenue
₹53.08M
5.20%
1.00×
Cost of revenue
₹28.19M
4.94%
0.98×
Operating expenses
₹7.662M
5.88%
1.07×
Goodwill & intangibles
17.01%
Cash and investments
16.04%
Spread over hurdle
(0.05%)