94.38
Revenue₹M
90.35
95.75
104.5
110.2
118.1
124.9
136.0
145.6
154.5
169.0
100.7
7.44%
7.01%
37
28.71
Revenue growth%
6.40
4.64
5.35
4.33
6.64
4.50
3.81
3.24
2.80
0.40
15.12
3.24
4.42
57
22.96
Gross margin%
26.81
23.82
25.94
27.85
25.47
25.34
25.02
24.09
24.28
24.06
11.36
24.28
25.18
65
14.19
Operating margin%
24.70
24.19
24.66
21.79
23.45
24.18
25.68
26.13
28.05
30.60
17.34
26.13
24.68
70
29.94
Net margin%
13.05
11.84
8.98
8.31
7.48
9.96
10.91
12.14
9.51
9.48
15.17
9.96
9.73
72
34.92
P/E ratio (avg)x
26.34
26.16
27.58
28.13
25.76
22.87
21.02
21.56
23.26
23.12
8.216
22.87
24.51
21
13.77
EV/EBITx
23.73
22.89
25.84
26.83
30.87
34.27
33.50
32.47
34.55
39.20
36.79
34.27
31.67
48
29.98
FCF yield (avg)%
12.14
12.39
13.68
11.52
10.78
10.88
8.44
7.20
5.09
5.21
17.51
7.20
10.83
78
19.93
FCF margin%
7.19
5.10
2.36
4.24
3.33
3.71
4.86
5.49
4.86
3.93
16.13
4.86
4.55
88
0.450
FCF / Net incomex
1.387
1.528
1.530
1.607
1.495
1.621
1.535
1.637
1.571
1.741
1.253
1.621
1.553
21
3.26
ROIC%
11.85
11.38
10.43
11.66
13.11
12.98
13.40
12.22
13.17
15.11
23.68
13.17
12.60
72
12.19
Return on equity%
9.42
10.55
11.95
9.80
11.93
13.92
12.57
13.37
13.90
15.56
4.58
13.90
12.26
22
23.13
Return on assets%
31.41
33.05
35.63
37.84
36.09
34.20
34.94
33.96
31.54
32.93
15.68
33.96
34.08
48
18.11
EPS₹
21.68
21.36
19.28
17.97
17.38
16.63
17.25
19.25
21.09
22.21
19.79
5.03%
0.61%
—
9.90
EPS growth%
5.07
5.43
3.96
2.61
2.48
0.42
0.40
0.56
1.85
0.40
10.38
0.42
2.17
38
16.05
Bookvalue per sh₹
16.05
15.03
16.14
15.43
16.93
15.55
16.64
15.07
16.38
16.82
14.53
(0.12%)
0.27%
—
16.68
FCF per share₹
15.95
14.52
13.76
13.39
14.56
13.14
13.25
13.56
14.06
14.68
4.97
0.16%
(0.31%)
—
20.99
Dividend per sh₹
7.61
7.90
7.95
8.74
9.98
10.61
10.29
10.48
12.21
12.73
12.26
4.99%
6.23%
—
14.48
Div yield (avg)%
9.33
10.22
7.68
6.20
6.86
7.39
10.10
12.62
15.58
17.35
13.94
12.62
9.72
57
13.68
Payout ratio%
15.56
15.80
17.79
17.95
20.33
19.04
21.45
19.41
19.13
19.26
11.07
19.26
19.09
68
4.239
Shares (diluted)M
4.774
4.553
4.897
5.283
5.304
5.084
5.475
6.058
5.753
5.890
4.284
2.12%
2.01%
34
20.71
Buyback yield%
15.14
13.43
14.98
17.69
16.97
19.95
22.93
20.74
19.03
19.81
10.40
19.95
18.36
71
0.747
D/E ratiox
1.159
1.240
1.486
1.532
1.540
1.727
1.837
1.999
1.989
1.995
1.684
1.989
1.633
93
69.86
Enterprise value₹M
57.24
55.39
57.67
64.96
73.60
70.87
71.13
79.63
80.74
82.11
94.87
2.21%
3.43%
13
66.91
LT debt₹M
13.65
12.53
12.87
11.97
11.06
10.26
11.05
12.47
11.84
13.12
51.04
3.48%
(0.52%)
74
Revenue
₹169.0M
7.01%
1.00×
Cost of revenue
₹99.19M
6.76%
0.98×
Operating expenses
₹39.60M
7.31%
1.03×
Cash and investments
16.15%
Spread over hurdle
(5.97%)