4.676
Revenue₹M
84.83
83.57
82.68
83.48
85.73
85.78
88.31
86.91
88.23
88.01
4.834
0.53%
0.67%
88
7.06
Revenue growth%
12.26
12.70
15.05
16.28
17.21
19.31
18.11
19.00
21.40
22.77
25.69
19.31
17.66
88
21.38
Gross margin%
14.17
16.17
15.94
13.83
15.88
18.39
16.37
17.07
16.53
13.68
25.55
16.53
16.06
34
11.05
Operating margin%
19.81
17.91
15.65
15.55
18.45
18.59
15.98
16.11
13.12
14.27
8.14
15.98
16.05
34
3.20
Net margin%
7.76
9.95
10.00
7.34
10.18
8.45
7.98
9.49
7.62
7.03
26.74
7.98
8.22
51
32.41
P/E ratio (avg)x
52.75
52.37
55.29
59.27
59.36
65.83
66.17
72.20
72.31
75.19
25.62
72.20
62.60
19
24.67
EV/EBITx
49.52
51.62
51.60
58.42
70.44
81.14
87.56
95.32
114.5
128.1
34.61
95.32
75.79
34
18.71
FCF yield (avg)%
26.49
28.21
29.96
27.27
27.03
28.45
28.22
30.69
31.07
30.52
20.37
30.52
28.34
7
10.42
FCF margin%
30.53
33.15
30.87
31.79
28.79
29.21
30.53
29.82
28.43
27.85
22.33
29.21
30.17
63
0.605
FCF / Net incomex
0.827
0.817
0.731
0.685
0.736
0.642
0.679
0.584
0.622
0.613
1.278
0.622
0.682
56
18.22
ROIC%
30.38
29.53
28.48
26.85
25.69
26.47
23.71
24.15
25.56
27.26
2.09
25.56
26.66
75
3.01
Return on equity%
25.11
22.50
24.55
27.30
26.34
25.47
23.73
24.51
21.52
24.51
18.82
24.51
24.53
14
22.25
Return on assets%
11.40
11.45
8.47
10.65
11.03
11.04
9.48
7.06
5.62
6.19
14.30
7.06
10.06
92
7.08
EPS₹
12.00
12.25
14.32
14.09
14.18
16.15
17.48
19.22
21.82
24.19
7.87
11.28%
7.56%
—
7.89
EPS growth%
2.98
3.01
3.26
1.39
0.40
0.40
0.40
0.40
0.40
2.48
6.77
0.40
0.89
63
5.43
Bookvalue per sh₹
9.20
8.82
10.21
10.14
9.94
10.08
11.68
13.20
12.56
11.97
8.95
3.79%
2.53%
—
8.20
FCF per share₹
8.41
8.27
8.36
9.39
9.26
9.27
9.27
9.48
10.00
11.61
8.55
4.63%
5.00%
—
4.38
Dividend per sh₹
14.47
14.04
13.85
13.74
13.58
15.03
15.59
18.56
20.52
22.06
3.73
10.18%
6.17%
—
13.16
Div yield (avg)%
18.60
18.18
17.39
16.11
16.49
16.86
18.82
16.34
15.75
12.75
15.37
16.34
16.67
54
2.06
Payout ratio%
21.51
19.73
19.73
17.67
16.02
18.21
16.58
17.31
17.48
15.20
19.73
17.31
17.58
57
5.033
Shares (diluted)M
7.462
8.031
7.870
9.129
9.921
9.795
11.48
12.92
12.71
13.52
5.077
6.39%
7.35%
58
9.59
Buyback yield%
11.03
11.19
13.95
13.22
13.46
14.77
15.88
16.76
18.79
20.05
17.37
16.76
14.36
51
1.664
D/E ratiox
0.588
0.630
0.630
0.634
0.630
0.638
0.567
0.527
0.458
0.425
1.406
0.527
0.609
51
17.84
Enterprise value₹M
85.14
94.22
91.44
103.4
106.6
105.8
120.3
116.1
116.8
125.5
51.11
3.33%
4.69%
93
40.49
LT debt₹M
16.28
17.42
17.06
18.65
20.67
20.49
22.56
23.75
22.73
21.63
39.03
0.90%
3.06%
60
Revenue
₹88.01M
0.67%
1.00×
Cost of revenue
₹61.42M
0.63%
1.00×
Operating expenses
₹16.36M
0.13%
0.95×
Goodwill & intangibles
19.76%
Property and equipment
16.89%
Cash and investments
14.83%
Spread over hurdle
(5.24%)