95.29
Revenue₹M
77.81
80.60
81.90
85.56
90.02
92.18
96.57
100.3
105.2
108.2
102.9
3.75%
3.62%
88
23.82
Revenue growth%
8.59
6.53
6.39
6.30
4.13
5.88
8.25
5.54
6.13
7.21
22.79
6.13
6.34
21
9.64
Gross margin%
39.71
38.06
38.79
37.63
36.51
39.10
41.94
39.86
42.65
41.37
19.48
41.37
39.40
56
14.73
Operating margin%
22.05
23.81
23.98
24.73
24.82
22.32
21.55
22.14
23.70
21.20
26.41
22.14
23.01
7
8.58
Net margin%
4.50
5.71
7.87
5.57
5.27
4.39
4.84
6.24
6.94
8.48
6.13
6.24
5.64
93
9.475
P/E ratio (avg)x
28.62
26.76
26.79
25.18
27.08
29.21
32.10
33.35
31.71
33.97
10.60
32.10
28.91
12
9.807
EV/EBITx
23.17
25.92
24.02
26.21
26.89
28.85
31.80
34.71
37.19
37.66
24.27
34.71
27.87
62
27.95
FCF yield (avg)%
14.90
14.40
11.92
13.58
16.31
18.22
20.00
17.98
17.62
19.85
13.36
18.22
16.96
72
6.03
FCF margin%
0.67
0.40
0.40
0.40
2.15
3.97
5.75
8.08
5.67
3.84
10.82
5.67
2.99
41
0.607
FCF / Net incomex
1.282
1.372
1.486
1.372
1.399
1.592
1.562
1.693
1.899
1.778
0.636
1.693
1.524
47
11.63
ROIC%
16.83
13.84
11.22
11.69
11.22
11.16
13.90
11.82
10.01
7.78
21.68
11.16
11.46
79
14.39
Return on equity%
24.89
24.07
23.41
23.32
25.61
23.50
26.36
23.59
23.20
23.52
19.58
23.52
23.56
86
6.24
Return on assets%
7.34
9.96
11.92
14.89
12.12
13.74
15.11
13.64
13.60
15.34
26.17
13.74
13.62
88
1.33
EPS₹
5.03
4.82
4.80
5.39
5.71
6.34
6.52
6.01
6.24
6.48
1.46
2.58%
2.92%
—
7.28
EPS growth%
18.56
20.61
20.56
18.45
20.84
18.69
17.97
19.10
20.72
22.93
20.45
19.10
19.83
64
4.44
Bookvalue per sh₹
0.91
0.96
0.95
0.97
1.09
1.12
1.14
1.30
1.50
1.59
3.90
7.77%
6.74%
—
3.87
FCF per share₹
3.59
4.17
4.66
4.80
4.89
5.69
5.79
6.56
7.54
8.42
4.74
11.50%
10.55%
—
2.48
Dividend per sh₹
0.94
1.01
1.05
1.14
1.20
1.35
1.25
1.27
1.25
1.33
2.36
1.96%
4.82%
—
29.24
Div yield (avg)%
5.90
8.24
8.11
5.77
7.54
9.69
7.85
6.22
7.38
7.13
23.24
7.38
7.46
17
8.08
Payout ratio%
1.61
3.62
2.44
0.40
0.40
0.49
2.71
4.40
5.72
4.89
19.46
4.40
2.57
28
11.08
Shares (diluted)M
15.51
15.50
16.60
16.37
16.03
17.24
17.56
16.91
16.92
18.18
11.04
2.56%
2.57%
48
29.79
Buyback yield%
4.05
3.97
2.03
0.87
3.49
0.86
0.40
0.40
3.22
0.57
5.38
0.57
1.45
55
0.548
D/E ratiox
1.440
1.401
1.352
1.261
1.421
1.466
1.413
1.317
1.271
1.270
1.735
1.317
1.377
24
100.6
Enterprise value₹M
86.00
80.26
82.92
89.51
94.58
94.63
85.36
81.09
72.59
65.53
17.14
(7.08%)
(2.35%)
30
25.83
LT debt₹M
42.88
43.50
40.71
44.40
46.96
49.04
44.99
45.30
49.75
46.37
45.10
(0.25%)
(0.14%)
57
Revenue
₹108.2M
3.62%
1.00×
Cost of revenue
₹75.76M
3.62%
1.00×
Operating expenses
₹22.06M
3.40%
0.98×
Cash and investments
22.47%
Property and equipment
16.24%
Spread over hurdle
(7.83%)