42.02
Revenue₹M
21.91
23.81
25.10
26.36
27.90
29.99
31.77
33.35
35.50
37.38
44.50
6.03%
6.01%
32
18.00
Revenue growth%
22.05
19.16
21.62
19.30
18.55
16.42
18.56
15.87
18.47
19.55
18.04
18.47
18.86
5
11.62
Gross margin%
22.32
21.74
22.40
24.55
26.81
26.34
24.24
22.54
24.07
26.53
19.91
24.24
24.15
28
29.18
Operating margin%
17.78
19.70
21.38
21.05
19.58
19.31
17.58
18.40
19.82
21.95
9.91
19.31
19.64
17
22.02
Net margin%
11.56
13.71
11.67
12.74
14.39
15.75
14.77
12.40
14.36
16.36
14.20
14.77
14.03
77
11.25
P/E ratio (avg)x
19.84
22.86
22.82
23.57
24.16
26.92
29.50
33.98
37.29
37.71
18.44
33.98
25.54
51
17.83
EV/EBITx
13.12
12.75
13.01
13.18
12.38
13.15
14.09
13.27
14.39
15.46
13.96
14.09
13.16
69
27.95
FCF yield (avg)%
15.68
13.14
12.81
12.05
12.36
14.47
14.43
14.62
15.39
15.74
27.46
14.62
14.45
48
6.23
FCF margin%
8.19
8.57
11.30
11.91
14.50
16.23
14.92
17.79
15.00
12.27
12.29
15.00
13.39
80
1.251
FCF / Net incomex
0.389
0.337
0.316
0.330
0.330
0.327
0.300
0.260
0.234
0.238
1.183
0.260
0.321
26
7.15
ROIC%
16.94
19.65
17.55
14.81
12.94
15.10
17.58
19.45
20.14
22.58
14.75
19.45
17.56
66
28.61
Return on equity%
20.23
21.57
22.49
20.00
17.14
16.20
16.22
19.13
20.01
17.22
29.43
17.22
19.57
90
9.64
Return on assets%
6.16
4.60
7.14
7.76
9.94
11.72
9.47
7.10
7.71
5.56
19.95
7.71
7.43
70
1.41
EPS₹
4.33
4.43
4.59
4.95
5.59
6.08
6.03
6.99
7.02
7.03
1.56
4.69%
6.52%
—
11.23
EPS growth%
16.71
15.40
15.18
17.11
16.34
13.49
14.48
11.56
14.38
13.25
3.58
13.49
14.83
35
1.20
Bookvalue per sh₹
1.14
1.28
1.26
1.43
1.42
1.39
1.49
1.53
1.48
1.68
1.11
3.50%
5.07%
—
2.64
FCF per share₹
2.04
1.95
1.93
2.04
2.19
2.38
2.35
2.39
2.59
2.40
2.15
1.86%
0.35%
—
1.44
Dividend per sh₹
0.77
0.68
0.74
0.84
0.93
0.93
1.02
0.95
0.92
0.95
2.36
0.45%
1.58%
—
28.42
Div yield (avg)%
20.30
21.25
23.26
24.21
23.07
20.23
17.53
19.56
21.90
20.52
10.72
20.23
20.89
71
5.24
Payout ratio%
21.26
22.10
22.22
20.23
20.82
20.10
22.26
19.47
17.54
18.31
28.03
19.47
20.52
67
9.787
Shares (diluted)M
10.22
9.636
9.952
10.78
11.02
11.45
13.43
13.01
12.78
12.65
9.868
2.81%
2.22%
78
16.03
Buyback yield%
17.02
17.57
19.30
17.82
20.17
20.98
18.34
17.67
18.86
19.31
20.21
18.86
18.60
92
0.338
D/E ratiox
0.337
0.313
0.299
0.278
0.273
0.236
0.223
0.222
0.228
0.199
0.977
0.223
0.254
60
12.95
Enterprise value₹M
1.644
1.562
1.574
1.533
1.571
1.608
1.497
1.338
1.352
1.263
5.670
(4.26%)
(3.07%)
94
42.06
LT debt₹M
54.21
62.33
66.50
68.65
81.37
82.55
85.54
101.1
112.5
123.8
20.87
8.75%
9.47%
23
Revenue
₹37.38M
6.01%
1.00×
Cost of revenue
₹25.55M
6.08%
1.01×
Operating expenses
₹5.955M
6.00%
1.00×
Goodwill & intangibles
19.75%
Cash and investments
15.06%
Spread over hurdle
(4.12%)