87.99
Revenue₹M
171.5
176.7
185.0
186.5
192.3
200.9
205.2
210.9
214.3
218.3
92.90
2.57%
2.86%
40
19.22
Revenue growth%
3.70
1.01
3.03
1.38
0.40
0.51
3.14
4.12
3.28
4.14
28.72
3.28
3.09
43
20.49
Gross margin%
15.96
13.13
14.32
16.28
16.06
17.58
16.08
13.53
13.18
10.97
29.72
13.53
15.14
32
2.71
Operating margin%
20.84
22.70
21.57
22.80
22.09
20.88
19.71
19.88
20.45
19.01
27.41
19.88
20.86
14
27.47
Net margin%
19.42
20.49
17.66
19.50
18.46
17.28
19.78
17.45
15.93
17.02
26.92
17.28
18.06
66
23.16
P/E ratio (avg)x
11.17
13.04
15.25
16.46
19.58
19.56
19.02
22.56
25.60
25.93
23.90
22.56
19.29
65
12.13
EV/EBITx
31.04
34.03
37.54
40.22
38.90
43.99
45.81
49.42
55.48
52.86
34.14
49.42
42.11
43
25.76
FCF yield (avg)%
16.98
17.01
16.41
19.17
17.39
15.27
17.10
19.88
22.82
20.18
25.31
19.88
17.25
70
11.29
FCF margin%
5.38
6.33
7.31
7.32
6.10
6.13
6.79
6.67
4.17
4.26
20.22
6.13
6.23
33
1.701
FCF / Net incomex
1.760
2.102
2.330
2.831
2.937
2.877
3.200
3.401
3.397
4.003
0.122
3.397
2.907
84
8.15
ROIC%
32.78
33.17
33.08
32.94
35.10
37.67
40.26
42.18
39.20
38.19
15.39
39.20
36.38
84
21.45
Return on equity%
9.46
11.83
11.46
11.36
11.07
8.42
7.60
6.59
7.70
9.56
10.40
7.70
9.51
90
10.05
Return on assets%
22.51
20.81
19.86
22.47
24.69
23.16
22.74
19.96
18.85
20.91
19.93
20.91
21.69
71
6.11
EPS₹
35.22
34.01
40.59
39.97
47.50
51.35
57.66
68.02
74.70
88.49
6.83
13.25%
9.59%
—
8.00
EPS growth%
7.08
8.34
8.66
9.97
11.10
12.99
11.57
12.79
12.06
13.20
4.02
12.79
11.34
58
5.26
Bookvalue per sh₹
4.36
3.90
3.88
3.70
4.08
3.98
4.17
4.62
4.55
4.50
19.62
1.97%
0.34%
—
30.17
FCF per share₹
13.76
13.80
14.02
15.31
15.71
15.69
13.74
12.43
11.03
10.04
19.89
(8.56%)
(4.15%)
—
26.28
Dividend per sh₹
22.94
23.31
24.87
27.29
28.08
30.66
29.45
28.94
32.63
34.22
24.07
4.04%
5.56%
—
5.22
Div yield (avg)%
8.44
8.41
10.39
9.64
8.38
6.77
4.43
2.22
2.98
0.47
16.25
2.98
7.58
24
7.69
Payout ratio%
17.55
17.05
18.35
19.58
18.12
21.09
19.19
19.73
17.93
18.34
16.83
19.19
18.34
8
6.799
Shares (diluted)M
6.882
7.434
7.125
6.473
6.775
6.681
6.102
6.481
6.795
6.470
6.623
(0.92%)
(0.74%)
40
4.28
Buyback yield%
17.55
20.34
20.92
21.26
22.26
19.94
20.58
17.82
15.62
17.28
5.90
17.82
20.14
94
0.669
D/E ratiox
0.886
0.866
0.854
0.855
0.921
0.899
0.881
0.966
0.938
0.990
0.965
0.938
0.893
74
91.55
Enterprise value₹M
148.2
148.7
143.8
149.6
151.5
165.3
165.3
166.3
158.7
179.5
103.3
3.45%
2.33%
39
95.95
LT debt₹M
152.0
139.0
144.6
131.2
112.5
106.9
95.37
90.10
86.39
89.52
189.3
(4.47%)
(5.02%)
9
Revenue
₹218.3M
2.86%
1.00×
Cost of revenue
₹143.0M
2.89%
1.00×
Operating expenses
₹44.74M
2.63%
0.98×
Cash and investments
20.81%
Goodwill & intangibles
17.34%
Property and equipment
16.27%
Spread over hurdle
(7.88%)