6.299
Revenue₹M
62.80
63.91
65.59
65.51
67.34
68.75
71.16
73.66
75.79
79.05
6.524
3.26%
2.46%
11
15.87
Revenue growth%
29.71
26.75
24.97
25.33
25.28
26.41
27.34
28.45
28.83
29.67
28.56
28.45
27.04
80
15.13
Gross margin%
11.02
12.26
10.38
12.79
11.02
13.73
11.72
13.21
12.19
13.95
10.76
13.21
12.23
81
2.77
Operating margin%
11.99
12.25
12.25
11.81
9.41
11.18
9.40
10.44
7.79
7.28
20.14
9.40
10.81
36
19.21
Net margin%
11.88
14.37
16.56
17.28
16.19
14.26
12.04
10.09
12.45
14.61
20.37
12.45
14.32
27
25.03
P/E ratio (avg)x
13.59
13.15
12.55
13.54
15.53
16.37
18.31
17.63
16.38
16.50
33.85
16.50
15.95
74
27.77
EV/EBITx
36.07
34.64
34.30
32.05
36.39
40.93
40.59
42.88
47.66
53.70
18.26
42.88
38.49
8
4.98
FCF yield (avg)%
20.33
17.72
19.15
16.73
15.25
17.61
19.35
21.75
23.14
21.94
27.54
21.75
19.25
82
12.13
FCF margin%
31.49
33.66
32.31
34.31
34.51
34.90
34.71
36.62
39.22
41.50
6.41
36.62
34.61
9
0.311
FCF / Net incomex
1.637
1.551
1.723
1.917
1.884
1.799
1.635
1.705
1.615
1.463
1.750
1.635
1.671
54
10.74
ROIC%
7.97
8.92
7.95
7.15
5.48
2.97
0.88
0.40
0.80
0.40
28.59
0.80
4.23
51
9.58
Return on equity%
0.40
1.84
2.13
4.47
2.62
1.28
1.90
0.40
0.40
2.10
5.98
1.28
1.87
53
6.52
Return on assets%
26.94
24.91
24.47
24.79
26.01
23.18
22.18
19.55
21.88
19.69
2.80
21.88
23.83
27
3.24
EPS₹
2.79
2.79
2.84
2.69
2.51
2.30
2.26
2.36
2.11
1.92
3.56
(5.21%)
(4.88%)
—
3.84
EPS growth%
26.40
23.95
25.72
27.66
25.03
22.15
19.16
18.88
16.05
19.03
15.73
19.03
23.05
74
1.02
Bookvalue per sh₹
2.32
2.26
2.37
2.62
2.90
2.57
2.83
2.66
2.88
3.05
2.15
1.01%
3.59%
—
1.70
FCF per share₹
5.65
5.16
5.44
5.70
5.37
5.18
5.31
5.99
5.71
6.22
2.57
3.01%
1.75%
—
3.12
Dividend per sh₹
3.32
3.64
3.84
3.40
3.38
3.30
3.56
3.26
3.08
3.12
3.68
(1.57%)
0.19%
—
5.26
Div yield (avg)%
1.16
0.40
0.40
0.40
0.72
1.02
3.38
0.45
1.14
2.29
24.51
1.14
0.87
55
9.12
Payout ratio%
21.49
23.16
24.60
23.31
22.99
20.05
21.42
20.00
20.40
17.44
23.22
20.05
21.46
13
7.406
Shares (diluted)M
5.331
5.009
5.261
5.477
5.633
4.922
4.143
4.301
4.311
3.776
7.628
(7.69%)
(3.94%)
52
23.51
Buyback yield%
11.92
10.70
10.01
9.02
11.45
11.83
10.90
9.81
11.26
9.08
14.83
10.90
10.80
62
1.509
D/E ratiox
0.296
0.331
0.312
0.338
0.369
0.386
0.437
0.447
0.433
0.401
0.515
0.433
0.378
67
13.09
Enterprise value₹M
45.38
48.07
53.96
57.64
60.40
59.80
68.08
78.90
91.10
84.33
3.938
6.90%
7.65%
16
12.14
LT debt₹M
117.9
125.2
136.0
140.4
142.0
145.8
150.4
166.9
172.4
189.2
36.88
5.90%
4.38%
47
Revenue
₹79.05M
2.46%
1.00×
Cost of revenue
₹35.18M
1.89%
0.95×
Operating expenses
₹20.43M
3.17%
1.07×
Cash and investments
21.03%
Return on capital
139.88%
Spread over hurdle
127.89%