187.0
Revenue₹M
147.2
151.1
152.0
151.6
154.2
156.2
155.9
159.9
159.0
162.8
194.2
1.09%
1.13%
9
10.29
Revenue growth%
23.63
25.03
26.50
26.25
25.03
25.17
25.67
24.32
24.69
26.95
17.15
25.17
25.10
24
25.39
Gross margin%
11.59
10.62
10.34
12.27
13.88
12.27
13.51
14.66
15.84
17.06
6.70
14.66
12.89
66
23.33
Operating margin%
13.68
13.43
12.37
13.74
13.65
12.66
9.99
8.62
6.42
7.48
6.09
8.62
12.51
89
28.48
Net margin%
9.20
9.54
6.98
6.28
4.36
2.19
3.00
4.57
3.14
0.55
27.54
3.00
4.46
43
8.437
P/E ratio (avg)x
38.17
43.97
42.24
39.45
37.68
35.19
37.89
42.65
40.83
39.34
33.76
39.34
39.40
71
32.42
EV/EBITx
9.162
8.361
9.228
8.640
7.781
7.224
7.864
8.257
8.629
7.959
18.13
7.959
8.309
92
2.64
FCF yield (avg)%
0.40
0.40
0.40
1.67
4.21
5.83
4.66
1.98
0.65
0.40
28.76
1.98
1.16
79
16.67
FCF margin%
36.14
38.05
39.36
39.23
37.76
38.38
39.47
38.06
39.23
38.48
14.85
38.48
38.43
68
0.201
FCF / Net incomex
1.323
1.237
1.200
1.208
1.302
1.382
1.426
1.494
1.504
1.539
0.874
1.494
1.353
38
23.22
ROIC%
20.28
19.81
21.17
22.45
25.41
28.11
31.10
31.22
32.03
34.70
12.17
31.22
26.76
49
25.98
Return on equity%
16.25
19.01
20.14
17.89
16.67
14.52
13.33
11.64
13.92
11.81
16.24
13.33
15.39
92
4.77
Return on assets%
1.44
2.45
0.65
0.40
0.90
0.40
0.40
0.40
0.40
0.40
11.43
0.40
0.40
84
3.56
EPS₹
1.71
1.55
1.37
1.27
1.26
1.34
1.33
1.15
1.10
1.18
3.76
(1.29%)
(3.96%)
—
29.47
EPS growth%
24.88
21.97
24.45
24.72
25.36
26.94
26.67
28.46
30.73
29.58
15.33
28.46
26.02
32
2.62
Bookvalue per sh₹
5.25
5.23
5.83
6.03
6.24
6.59
6.30
6.99
7.53
7.92
5.29
4.88%
5.47%
—
1.36
FCF per share₹
1.32
1.18
1.15
1.11
1.15
1.14
1.08
1.07
1.13
1.23
2.73
1.37%
(0.57%)
—
6.19
Dividend per sh₹
9.45
9.13
10.71
10.74
11.05
11.11
13.07
15.16
15.63
18.00
4.60
10.24%
7.33%
—
26.07
Div yield (avg)%
4.01
5.25
5.31
7.50
6.04
7.51
6.67
8.33
10.70
11.88
18.55
8.33
7.09
20
2.85
Payout ratio%
25.89
26.23
28.86
31.05
33.61
35.87
34.68
32.59
32.99
31.75
18.95
32.99
32.17
38
16.65
Shares (diluted)M
17.59
17.52
18.16
20.33
21.23
21.00
19.96
22.62
22.50
21.47
17.08
0.23%
1.25%
41
3.51
Buyback yield%
21.64
20.85
21.58
20.13
21.50
24.47
25.81
27.37
29.35
30.48
24.29
27.37
23.05
84
0.890
D/E ratiox
0.214
0.236
0.245
0.248
0.280
0.302
0.308
0.316
0.355
0.422
0.339
0.316
0.291
64
79.89
Enterprise value₹M
71.12
78.91
80.62
88.23
95.57
95.44
88.23
97.63
89.78
83.98
65.18
(2.55%)
1.89%
63
36.42
LT debt₹M
21.06
20.55
22.90
24.40
25.62
25.17
25.10
24.59
25.86
25.07
120.4
(0.43%)
1.42%
73
Revenue
₹162.8M
1.13%
1.00×
Cost of revenue
₹107.9M
0.86%
0.97×
Operating expenses
₹33.93M
1.69%
1.06×
Cash and investments
19.23%
Goodwill & intangibles
18.01%
Spread over hurdle
(1.91%)