44.05
Revenue₹M
89.74
96.42
102.3
108.6
116.4
121.7
126.6
135.1
140.5
147.4
45.65
4.84%
5.88%
9
21.82
Revenue growth%
1.77
4.33
5.63
3.63
4.08
5.78
7.96
10.20
12.18
14.79
26.49
10.20
5.71
83
2.53
Gross margin%
8.67
9.78
8.99
9.29
6.83
8.61
6.61
8.93
9.83
8.23
11.95
8.61
8.80
35
26.15
Operating margin%
13.12
15.21
12.94
15.63
14.86
12.28
14.81
12.86
11.67
14.49
19.05
12.86
13.81
72
27.37
Net margin%
22.89
25.84
26.86
29.45
29.48
28.94
27.89
26.04
28.52
26.81
11.98
27.89
27.37
35
11.52
P/E ratio (avg)x
36.37
41.70
48.30
54.59
57.46
67.86
68.61
75.66
76.92
84.96
20.43
75.66
62.66
20
30.74
EV/EBITx
23.12
22.42
21.20
23.22
25.96
25.80
29.32
27.34
29.52
30.86
34.22
29.32
25.88
91
14.08
FCF yield (avg)%
5.43
7.57
5.24
4.75
5.58
4.74
7.50
5.79
8.57
9.30
11.46
7.50
5.69
30
6.61
FCF margin%
31.29
32.99
32.67
35.09
33.56
31.51
33.10
32.69
31.11
29.32
4.51
31.51
32.68
61
1.703
FCF / Net incomex
1.532
1.382
1.351
1.231
1.286
1.293
1.431
1.595
1.627
1.773
1.029
1.595
1.407
46
9.94
ROIC%
10.36
7.59
8.27
9.06
9.59
8.20
6.41
8.46
7.51
5.69
24.91
7.51
8.23
37
3.62
Return on equity%
27.65
28.70
27.95
28.45
30.04
29.27
30.84
29.11
27.75
30.71
29.32
29.27
28.91
37
19.22
Return on assets%
4.27
3.95
4.15
1.58
3.52
1.99
0.40
0.40
0.40
0.40
11.58
0.40
1.79
38
4.57
EPS₹
7.03
6.45
6.18
6.07
6.33
6.19
6.56
6.51
5.83
6.08
5.02
(0.82%)
(2.37%)
—
17.75
EPS growth%
9.52
7.92
9.88
8.46
6.06
5.41
5.43
4.42
3.99
3.42
28.55
4.42
5.75
12
9.39
Bookvalue per sh₹
3.78
4.01
4.50
5.19
5.30
5.73
5.49
5.98
5.60
6.10
4.53
2.86%
5.32%
—
7.39
FCF per share₹
7.48
6.51
5.81
5.11
5.08
4.72
5.02
4.57
4.53
4.17
1.92
(3.88%)
(5.16%)
—
6.72
Dividend per sh₹
4.89
4.35
3.69
3.53
3.58
3.30
3.21
3.05
3.15
3.18
10.35
(2.36%)
(4.47%)
—
10.23
Div yield (avg)%
11.07
11.44
8.92
10.60
10.48
7.64
8.77
11.05
12.64
10.85
5.21
10.85
10.73
61
24.20
Payout ratio%
31.02
32.81
31.13
32.23
33.50
30.55
31.34
28.75
27.73
26.25
13.61
28.75
31.07
17
13.54
Shares (diluted)M
12.51
12.70
13.03
13.17
14.50
15.31
15.92
16.85
17.36
15.23
13.92
0.97%
1.91%
27
17.87
Buyback yield%
14.76
15.04
12.28
12.39
10.03
11.81
9.43
9.08
9.97
8.33
4.98
9.43
10.92
60
0.737
D/E ratiox
1.320
1.336
1.441
1.387
1.315
1.370
1.332
1.319
1.469
1.404
0.344
1.370
1.353
63
123.2
Enterprise value₹M
53.47
49.36
49.32
53.50
48.07
46.78
44.79
40.08
36.90
40.02
45.34
(3.60%)
(2.00%)
78
101.8
LT debt₹M
117.6
128.7
124.7
126.1
133.7
137.2
159.1
154.0
157.4
176.5
130.0
5.72%
5.27%
73
Revenue
₹147.4M
5.88%
1.00×
Cost of revenue
₹96.71M
6.10%
1.02×
Operating expenses
₹22.65M
5.38%
0.95×
Cash and investments
14.57%
Spread over hurdle
(8.26%)