14.96
Revenue₹M
23.53
25.29
27.11
28.04
28.87
29.94
31.74
34.03
35.57
38.00
15.43
5.65%
5.69%
36
4.25
Revenue growth%
8.15
11.13
10.17
8.39
9.48
9.18
6.82
9.18
8.78
8.52
4.64
8.78
8.98
14
22.36
Gross margin%
20.10
18.54
16.26
15.33
14.68
14.60
15.43
15.99
15.80
16.34
3.52
15.80
15.90
27
8.26
Operating margin%
24.07
21.10
20.69
18.75
20.87
23.01
22.51
20.80
18.56
20.66
23.36
20.80
20.84
43
28.66
Net margin%
6.29
4.71
2.57
1.19
4.17
1.69
1.80
0.40
0.40
0.40
12.99
0.40
1.74
63
37.71
P/E ratio (avg)x
10.58
10.29
11.06
11.19
11.78
11.40
10.64
9.514
9.091
8.553
19.88
9.514
10.61
82
31.19
EV/EBITx
14.17
14.99
14.72
16.28
18.05
17.35
15.96
14.41
14.23
13.86
28.62
14.41
14.85
62
26.59
FCF yield (avg)%
4.62
7.39
7.17
4.24
1.97
3.25
4.62
7.22
4.77
7.41
15.42
4.77
4.70
38
4.85
FCF margin%
28.19
27.50
25.60
24.32
21.78
24.70
22.01
23.99
25.25
27.22
14.65
24.70
24.98
86
1.433
FCF / Net incomex
0.857
0.860
0.919
0.912
0.927
0.818
0.780
0.765
0.651
0.673
1.596
0.765
0.837
52
10.67
ROIC%
0.40
1.63
2.58
2.54
0.40
0.98
3.27
4.64
6.93
5.99
19.20
4.64
2.56
12
18.46
Return on equity%
26.35
24.62
26.29
29.11
31.20
28.69
27.73
26.40
24.47
22.43
7.02
26.40
26.37
36
29.02
Return on assets%
25.10
27.66
29.62
28.65
30.28
30.87
30.16
30.95
31.34
29.26
24.95
30.87
29.89
43
2.09
EPS₹
4.14
4.80
4.73
4.98
4.89
4.70
4.93
5.65
6.07
6.83
2.16
6.92%
6.57%
—
12.31
EPS growth%
29.23
28.52
26.33
28.12
29.43
26.77
27.50
29.24
32.09
33.80
13.19
29.24
28.88
65
1.69
Bookvalue per sh₹
3.45
3.91
4.57
5.29
5.24
6.22
6.48
6.41
7.31
7.80
1.58
8.28%
9.05%
—
0.94
FCF per share₹
1.82
1.87
2.25
2.58
3.11
3.52
3.70
3.90
4.06
4.63
3.26
8.30%
9.77%
—
1.23
Dividend per sh₹
2.17
2.59
2.68
2.61
2.82
3.08
3.19
3.78
3.83
4.17
0.88
8.16%
8.05%
—
5.67
Div yield (avg)%
6.55
3.74
4.38
2.60
0.40
1.46
0.50
0.40
3.12
3.96
16.81
1.46
2.86
24
29.01
Payout ratio%
12.93
12.53
9.94
9.28
11.98
10.16
12.28
14.14
16.60
19.43
21.51
14.14
12.41
67
3.321
Shares (diluted)M
4.916
5.493
5.964
6.027
6.520
7.189
8.187
9.561
10.15
10.00
3.276
8.93%
7.28%
80
7.98
Buyback yield%
13.84
13.28
14.04
15.65
13.08
15.82
18.06
17.66
16.85
18.80
2.68
17.66
15.73
24
1.677
D/E ratiox
0.675
0.740
0.781
0.848
0.939
0.957
1.010
1.216
1.359
1.480
1.047
1.216
0.948
51
4.024
Enterprise value₹M
10.62
11.05
12.71
13.22
15.32
15.90
16.06
17.19
18.52
17.59
16.92
2.81%
6.61%
52
17.58
LT debt₹M
20.49
21.57
22.08
22.06
19.31
16.85
14.97
14.68
13.08
13.44
12.90
(6.99%)
(4.52%)
62
Revenue
₹38.00M
5.69%
1.00×
Cost of revenue
₹15.92M
5.64%
0.99×
Operating expenses
₹8.560M
5.96%
1.03×
Goodwill & intangibles
19.36%
Cash and investments
18.71%
Spread over hurdle
12.07%