103.0
Revenue₹M
131.4
137.7
142.4
151.4
163.3
175.4
187.8
196.1
206.7
218.0
109.0
5.95%
5.79%
21
28.67
Revenue growth%
26.46
25.87
23.17
24.75
27.13
25.33
26.89
25.24
27.81
27.23
28.67
26.89
26.16
19
22.06
Gross margin%
21.33
23.96
23.50
23.60
25.34
24.06
26.13
23.79
22.03
21.33
29.79
23.79
23.69
41
10.52
Operating margin%
12.67
9.98
11.67
11.23
10.48
12.20
14.15
13.81
11.33
10.29
9.19
12.20
11.50
49
18.91
Net margin%
2.99
1.96
0.40
1.05
3.76
6.23
6.28
6.04
6.62
7.90
5.14
6.28
4.90
33
10.05
P/E ratio (avg)x
25.84
27.23
29.94
34.14
33.78
34.63
36.97
37.53
35.08
38.24
36.36
36.97
34.39
30
7.210
EV/EBITx
30.07
29.63
34.36
38.25
37.74
42.29
41.45
41.93
42.38
46.99
17.42
42.29
39.85
26
2.75
FCF yield (avg)%
12.60
10.72
12.66
9.68
12.59
14.73
17.23
18.86
18.68
17.14
21.25
17.23
13.69
10
9.82
FCF margin%
13.58
12.83
15.56
13.96
14.41
16.47
15.81
16.04
14.86
13.72
24.34
15.81
14.64
53
1.713
FCF / Net incomex
1.767
1.889
1.942
1.766
1.916
1.879
1.908
1.892
1.649
1.784
1.306
1.879
1.884
9
20.63
ROIC%
8.35
8.76
6.90
9.07
9.14
9.76
12.25
12.02
13.97
16.85
25.04
12.25
9.45
5
9.92
Return on equity%
17.96
19.09
20.93
19.69
17.83
15.84
17.86
18.12
16.55
19.21
13.63
17.86
18.04
12
29.42
Return on assets%
22.45
23.81
21.53
23.99
21.68
21.68
23.83
21.24
21.11
20.36
10.45
21.24
21.68
38
3.70
EPS₹
5.86
6.34
7.19
8.05
8.16
8.44
9.22
9.50
9.77
10.73
4.01
5.62%
5.81%
—
17.85
EPS growth%
6.32
6.26
8.35
9.90
11.73
10.41
9.57
9.73
7.21
5.92
11.09
9.57
8.96
24
15.57
Bookvalue per sh₹
19.70
22.82
24.91
23.51
22.24
25.37
27.22
25.62
26.62
26.32
14.72
3.43%
4.01%
—
10.24
FCF per share₹
8.39
8.31
7.65
8.31
9.10
9.33
9.98
10.23
10.61
9.44
5.23
0.72%
1.74%
—
12.52
Dividend per sh₹
4.27
4.82
4.84
4.32
4.67
4.40
4.57
5.08
4.78
5.24
2.20
2.33%
2.16%
—
21.55
Div yield (avg)%
28.95
30.62
30.09
32.83
30.08
29.19
26.75
26.99
29.94
32.78
21.63
29.19
30.01
14
9.95
Payout ratio%
24.05
26.36
28.31
31.07
28.09
29.18
26.24
25.63
26.11
23.60
25.26
26.11
26.30
69
9.146
Shares (diluted)M
7.956
7.446
7.401
7.690
7.908
8.870
8.142
9.002
9.218
10.20
9.213
5.22%
2.11%
75
16.95
Buyback yield%
6.87
7.51
6.38
9.15
12.00
9.43
8.76
6.70
6.77
9.33
11.59
8.76
8.14
82
1.367
D/E ratiox
0.873
0.910
0.912
1.072
1.218
1.431
1.587
1.584
1.707
1.802
1.488
1.587
1.324
54
19.62
Enterprise value₹M
57.05
62.75
67.26
70.02
72.46
76.32
73.62
81.01
90.81
84.18
180.1
3.04%
4.94%
83
102.3
LT debt₹M
17.14
17.14
19.46
18.24
19.77
22.41
22.97
25.61
27.81
26.02
185.2
5.65%
3.59%
18
Revenue
₹218.0M
5.79%
1.00×
Cost of revenue
₹148.4M
5.91%
1.01×
Operating expenses
₹33.68M
5.19%
0.94×
Cash and investments
16.72%
Spread over hurdle
13.77%