58.81
Revenue₹M
65.63
71.09
78.96
87.83
97.18
105.8
115.3
126.0
134.2
149.2
60.61
8.96%
9.41%
14
10.57
Revenue growth%
8.91
6.35
7.89
6.10
7.10
9.63
11.97
14.23
13.35
14.62
7.97
13.35
9.27
30
24.05
Gross margin%
7.50
7.69
8.21
9.10
9.84
10.08
12.50
12.77
10.86
9.03
7.18
10.86
9.47
83
17.26
Operating margin%
33.98
35.56
33.95
33.27
34.74
32.99
35.72
33.79
36.21
36.87
19.29
35.72
34.36
31
13.32
Net margin%
18.65
20.25
18.42
21.16
18.74
17.23
16.48
18.11
19.79
18.73
23.67
18.11
18.69
71
16.04
P/E ratio (avg)x
44.21
51.07
51.52
55.91
54.06
56.44
63.51
61.82
71.34
79.35
31.93
63.51
56.17
50
24.93
EV/EBITx
18.35
18.56
21.11
22.90
26.90
27.08
27.82
33.00
38.05
39.01
13.69
33.00
26.99
8
24.77
FCF yield (avg)%
4.84
3.63
6.56
8.86
7.43
9.76
11.76
10.90
10.67
11.01
3.22
10.90
9.31
67
6.64
FCF margin%
20.90
19.90
19.66
17.05
15.35
12.77
11.24
9.14
9.23
6.81
6.30
9.23
14.06
58
1.196
FCF / Net incomex
1.376
1.495
1.564
1.744
1.737
1.945
2.207
2.202
2.320
2.631
1.207
2.207
1.844
8
17.85
ROIC%
22.15
20.98
19.45
18.03
18.47
15.53
15.56
14.78
12.19
13.17
2.86
14.78
16.80
77
11.68
Return on equity%
21.42
23.48
21.98
19.72
18.41
20.07
18.53
16.30
15.33
16.41
19.84
16.41
19.12
95
20.87
Return on assets%
10.60
9.71
12.32
10.93
7.95
10.82
10.51
13.26
11.76
9.48
28.52
10.82
10.71
92
1.07
EPS₹
1.28
1.37
1.48
1.48
1.58
1.41
1.44
1.55
1.38
1.29
1.12
(4.04%)
(0.93%)
—
15.63
EPS growth%
22.68
22.92
25.12
26.11
25.10
26.29
25.10
26.56
27.16
26.97
17.85
26.56
25.61
21
0.92
Bookvalue per sh₹
3.65
3.87
4.05
4.39
4.66
5.19
5.08
5.48
5.81
6.56
1.21
7.07%
6.68%
—
2.01
FCF per share₹
3.79
4.04
4.60
4.77
4.94
5.32
5.95
6.15
6.70
7.74
1.84
9.43%
7.33%
—
3.65
Dividend per sh₹
2.64
2.94
3.22
3.28
3.69
3.79
4.00
3.95
4.24
4.56
1.39
4.33%
5.46%
—
22.19
Div yield (avg)%
16.84
15.98
16.37
17.85
16.53
16.82
17.32
16.42
13.82
12.73
10.72
16.42
16.47
87
6.93
Payout ratio%
26.87
24.11
21.74
23.92
22.00
19.12
19.94
17.39
19.43
16.62
14.92
19.12
20.84
28
20.31
Shares (diluted)M
14.71
14.58
16.06
16.20
14.42
12.56
11.87
10.69
11.56
10.36
19.48
(6.39%)
(3.60%)
86
6.22
Buyback yield%
13.67
15.86
14.74
16.67
17.49
20.15
18.04
17.10
17.04
15.08
7.52
17.10
16.85
34
1.158
D/E ratiox
1.594
1.598
1.719
1.618
1.670
1.771
1.499
1.495
1.520
1.517
0.488
1.517
1.596
44
38.28
Enterprise value₹M
44.13
39.69
37.06
35.85
36.39
38.71
36.30
38.38
41.76
38.47
58.28
1.12%
(0.24%)
27
91.98
LT debt₹M
119.1
133.3
144.4
160.4
170.3
164.5
162.2
162.9
160.2
161.3
89.17
(1.08%)
4.58%
14
Revenue
₹149.2M
9.41%
1.00×
Cost of revenue
₹96.36M
9.45%
1.00×
Operating expenses
₹34.77M
9.33%
0.99×
Cash and investments
19.26%
Property and equipment
16.42%
Spread over hurdle
(7.39%)