39.12
Revenue₹M
22.87
24.91
27.59
30.72
33.34
36.79
39.27
43.53
48.45
52.80
40.15
9.63%
9.50%
94
20.72
Revenue growth%
9.38
10.75
13.29
15.09
16.02
18.60
17.65
18.35
20.60
17.61
26.26
18.35
16.82
63
26.10
Gross margin%
4.38
6.19
3.55
6.14
5.49
6.01
4.25
1.26
0.40
2.56
18.37
2.56
4.31
56
7.61
Operating margin%
26.40
23.56
22.37
24.16
25.92
24.43
26.27
27.36
27.13
25.09
17.90
26.27
25.50
59
4.03
Net margin%
7.95
6.15
6.85
8.69
10.65
13.13
15.30
16.13
16.67
19.59
8.70
16.13
11.89
57
14.98
P/E ratio (avg)x
9.181
9.699
9.310
9.400
9.161
10.10
10.39
10.29
10.62
11.22
31.51
10.39
9.901
89
20.12
EV/EBITx
9.278
8.206
7.981
7.808
6.939
6.866
6.325
6.343
5.786
5.175
30.55
6.325
6.903
43
10.78
FCF yield (avg)%
17.02
16.15
15.40
12.57
15.24
13.28
12.14
11.90
10.65
10.12
26.06
11.90
12.93
67
11.31
FCF margin%
21.95
22.15
23.68
22.33
21.42
21.73
22.45
24.17
24.13
22.79
20.45
22.79
22.39
74
1.588
FCF / Net incomex
1.026
1.172
1.182
1.375
1.439
1.485
1.685
1.772
1.824
1.958
1.206
1.772
1.462
50
11.31
ROIC%
14.46
17.03
16.24
17.78
15.77
15.44
15.08
12.35
12.37
10.00
4.56
12.37
15.26
15
25.02
Return on equity%
22.71
21.10
22.85
24.69
23.87
23.82
22.95
24.00
24.93
27.87
13.85
24.00
23.85
91
4.68
Return on assets%
28.03
26.69
28.26
26.12
24.66
27.31
26.43
24.91
25.42
26.17
8.36
26.17
26.30
20
3.81
EPS₹
4.22
4.29
4.63
4.92
5.65
6.70
6.95
7.00
6.80
6.63
4.23
3.25%
5.09%
—
23.16
EPS growth%
3.54
5.54
5.50
6.60
8.54
7.01
4.77
6.18
5.13
8.09
24.20
6.18
5.86
92
2.47
Bookvalue per sh₹
11.99
11.92
11.73
10.55
9.89
11.03
10.26
9.65
9.87
10.34
9.08
0.88%
(0.87%)
—
8.27
FCF per share₹
9.09
10.57
12.07
13.16
15.52
17.50
20.58
22.84
23.09
23.36
14.17
8.52%
11.63%
—
9.61
Dividend per sh₹
4.42
4.46
4.80
5.08
5.16
5.14
5.17
4.76
5.08
5.46
6.92
1.15%
1.54%
—
7.10
Div yield (avg)%
2.89
3.75
4.46
3.72
3.17
4.40
2.39
1.70
2.11
0.40
24.92
2.11
3.03
64
21.42
Payout ratio%
19.40
19.12
22.00
20.61
20.80
22.47
24.20
25.63
24.47
22.56
24.59
24.20
22.23
39
2.714
Shares (diluted)M
3.163
3.467
4.058
4.609
4.982
5.126
4.931
5.683
6.235
6.640
2.686
5.91%
8.48%
10
12.49
Buyback yield%
5.09
2.70
3.69
0.77
3.02
4.28
3.84
1.46
3.40
3.17
6.67
3.40
3.29
35
0.320
D/E ratiox
2.377
2.463
2.533
2.809
3.140
3.004
3.101
3.380
3.209
3.540
0.560
3.209
3.052
31
18.28
Enterprise value₹M
34.89
36.42
34.22
36.87
34.54
32.63
31.63
32.55
32.72
31.04
3.147
(2.12%)
(1.08%)
12
12.77
LT debt₹M
3.462
3.290
3.407
3.315
3.270
3.599
4.063
4.118
4.521
4.952
11.90
8.66%
4.59%
75
Revenue
₹52.80M
9.50%
1.00×
Cost of revenue
₹34.34M
9.49%
1.00×
Operating expenses
₹7.539M
9.52%
1.00×
Goodwill & intangibles
17.52%
Cash and investments
15.38%
Spread over hurdle
(6.31%)