43.92
Revenue₹M
106.9
108.5
111.4
113.6
114.0
113.7
111.6
114.2
117.0
117.1
48.57
0.54%
1.09%
78
19.42
Revenue growth%
15.59
15.74
15.54
13.88
13.24
13.33
13.52
13.42
11.02
8.34
29.01
13.33
13.47
53
19.68
Gross margin%
30.74
29.51
31.05
33.83
35.79
35.56
33.70
34.14
32.74
34.87
13.18
34.14
33.76
68
7.25
Operating margin%
22.96
22.63
23.12
24.35
21.63
23.51
22.55
20.35
21.63
23.67
16.84
22.55
22.80
52
20.21
Net margin%
0.40
2.74
3.28
5.37
6.42
4.93
4.41
3.30
4.07
5.85
19.09
4.41
4.24
37
37.37
P/E ratio (avg)x
26.44
27.73
31.36
34.77
37.48
38.56
42.22
47.47
49.51
54.81
23.83
47.47
38.02
16
36.30
EV/EBITx
12.66
15.01
17.05
18.75
20.40
21.60
24.94
26.51
29.58
33.81
27.50
26.51
21.00
59
26.11
FCF yield (avg)%
16.44
16.57
17.76
19.68
19.91
22.32
22.92
24.89
26.03
25.82
2.70
24.89
21.11
62
20.11
FCF margin%
15.15
16.00
14.14
14.82
17.09
18.61
21.40
20.84
21.10
19.93
14.68
20.84
17.85
14
1.492
FCF / Net incomex
0.157
0.145
0.132
0.124
0.122
0.122
0.134
0.139
0.144
0.131
1.548
0.134
0.133
82
27.87
ROIC%
17.32
19.87
19.72
20.64
22.50
20.23
20.51
19.92
20.94
19.79
19.58
20.23
20.07
43
17.66
Return on equity%
35.47
35.35
37.01
38.37
38.01
37.90
36.75
34.15
32.54
34.30
24.21
34.30
36.11
29
18.52
Return on assets%
24.41
26.08
23.09
23.13
21.18
22.39
23.64
26.22
26.56
24.84
29.94
24.84
24.03
62
5.54
EPS₹
10.16
10.00
10.69
10.66
10.96
10.30
10.01
9.14
8.36
8.07
5.78
(5.95%)
(1.56%)
—
18.50
EPS growth%
18.62
20.83
19.03
21.46
18.93
16.21
15.66
17.29
18.24
16.93
7.83
16.93
18.43
67
10.67
Bookvalue per sh₹
17.85
16.39
15.58
14.81
13.04
11.49
11.67
11.95
12.83
13.54
8.67
0.76%
(3.74%)
—
4.88
FCF per share₹
7.01
7.25
7.09
8.04
9.25
9.49
8.97
9.38
9.80
10.29
18.68
2.16%
5.50%
—
11.15
Dividend per sh₹
14.41
15.31
13.97
15.20
14.84
13.01
11.90
12.52
12.84
12.48
21.88
(3.41%)
(1.37%)
—
8.79
Div yield (avg)%
29.01
27.43
24.70
23.11
20.51
19.84
19.70
19.21
16.66
16.91
2.79
19.21
20.17
84
8.20
Payout ratio%
31.07
33.44
34.32
37.03
35.42
34.30
32.90
32.57
32.68
33.68
26.07
32.90
33.56
47
3.076
Shares (diluted)M
2.961
2.809
3.133
2.985
2.783
2.978
3.038
3.395
3.268
3.156
3.056
2.55%
0.45%
90
10.04
Buyback yield%
27.90
24.92
27.87
29.62
31.33
29.52
27.84
30.80
29.74
29.32
6.68
29.52
29.42
56
0.779
D/E ratiox
1.356
1.379
1.259
1.374
1.287
1.329
1.248
1.380
1.285
1.175
0.185
1.285
1.308
12
35.04
Enterprise value₹M
52.54
53.99
57.16
61.23
56.85
56.96
55.42
59.95
69.29
66.19
62.38
3.09%
2.87%
83
87.33
LT debt₹M
75.11
84.85
96.99
101.9
118.1
126.2
120.1
114.5
134.7
141.8
74.97
3.73%
6.44%
47
Revenue
₹117.1M
1.09%
1.00×
Cost of revenue
₹59.67M
1.20%
1.01×
Operating expenses
₹25.76M
0.93%
0.98×
Cash and investments
19.02%
Property and equipment
18.27%
Spread over hurdle
34.13%