2.672
Revenue₹M
21.70
23.81
26.30
27.95
30.01
32.77
34.93
38.49
42.35
45.25
2.977
8.56%
8.57%
44
21.55
Revenue growth%
1.00
1.50
0.40
0.40
0.40
1.98
0.40
0.40
1.59
1.06
17.86
1.06
0.70
54
6.16
Gross margin%
26.49
25.33
26.63
24.47
25.05
23.41
25.20
25.77
27.74
28.32
14.37
25.77
25.55
85
21.38
Operating margin%
21.27
22.54
22.41
24.88
26.15
25.46
28.18
26.61
29.40
27.75
24.19
27.75
25.80
8
28.37
Net margin%
22.44
24.01
26.80
28.52
27.82
25.87
28.84
27.81
25.52
23.67
23.99
25.87
26.34
77
20.65
P/E ratio (avg)x
22.53
24.84
23.66
25.88
27.82
27.94
28.87
27.72
25.75
24.45
23.87
27.72
25.81
68
15.33
EV/EBITx
40.93
46.36
53.60
61.18
70.05
74.48
78.25
74.04
73.16
73.50
6.393
74.04
71.60
30
13.96
FCF yield (avg)%
16.02
14.28
15.38
12.98
10.63
11.74
9.43
9.57
6.93
8.95
27.22
9.43
11.19
91
18.20
FCF margin%
3.17
2.74
5.47
4.59
2.30
2.43
0.40
0.40
0.40
3.03
12.34
0.40
2.58
86
1.259
FCF / Net incomex
0.578
0.597
0.611
0.622
0.582
0.525
0.455
0.388
0.327
0.276
1.373
0.388
0.551
61
18.03
ROIC%
22.61
20.58
22.01
21.99
20.87
20.01
22.97
20.86
20.28
22.37
2.73
20.86
21.43
66
17.14
Return on equity%
24.34
25.48
23.98
24.47
25.89
24.73
23.14
24.53
21.84
23.54
10.04
23.54
24.41
42
22.88
Return on assets%
3.93
6.53
7.18
4.35
7.30
10.23
13.14
13.80
15.19
12.84
7.71
13.14
8.76
75
1.18
EPS₹
3.44
3.38
3.70
3.97
4.25
4.19
4.68
4.77
5.52
6.12
1.31
7.54%
5.46%
—
23.22
EPS growth%
13.11
14.52
16.30
17.68
19.34
17.65
16.28
17.64
17.41
15.02
14.17
17.41
16.86
29
0.99
Bookvalue per sh₹
4.43
4.67
4.33
4.12
4.22
4.47
4.79
4.61
4.85
4.53
2.50
1.42%
0.95%
—
2.54
FCF per share₹
5.58
6.42
7.04
7.62
7.81
8.65
10.09
10.75
11.72
13.87
1.02
12.17%
11.55%
—
3.66
Dividend per sh₹
1.69
1.68
1.57
1.68
1.81
1.75
1.92
1.77
1.76
1.83
4.08
0.15%
0.94%
—
10.01
Div yield (avg)%
14.27
15.50
12.83
15.49
14.67
15.40
12.58
14.95
15.13
16.92
17.16
15.13
15.04
8
7.50
Payout ratio%
3.33
6.24
4.92
6.84
5.50
7.14
5.20
2.75
3.04
0.40
17.78
3.04
5.06
73
6.274
Shares (diluted)M
5.386
4.762
5.228
5.171
5.266
4.622
4.502
4.655
4.360
3.999
5.999
(5.36%)
(3.44%)
17
26.44
Buyback yield%
11.58
11.38
13.15
15.72
13.46
13.18
11.24
10.50
12.16
15.01
28.66
12.16
12.66
85
0.144
D/E ratiox
0.822
0.927
1.041
1.074
1.255
1.404
1.653
1.978
1.923
2.196
0.733
1.923
1.330
31
3.893
Enterprise value₹M
21.62
23.47
20.77
19.91
18.13
18.49
15.84
14.03
13.67
14.32
23.28
(4.60%)
(4.45%)
36
30.39
LT debt₹M
18.35
19.96
22.43
21.30
23.72
23.15
23.29
25.12
26.52
29.40
5.617
4.39%
5.63%
73
Revenue
₹45.25M
8.57%
1.00×
Cost of revenue
₹23.30M
8.68%
1.01×
Operating expenses
₹10.32M
8.17%
0.96×
Cash and investments
14.80%
Spread over hurdle
(2.15%)