27.62
Revenue₹M
44.20
45.67
46.59
46.69
46.97
47.64
49.55
50.39
52.00
51.86
29.83
2.00%
1.95%
69
3.35
Revenue growth%
12.31
11.71
12.32
13.62
15.63
18.39
17.30
15.29
17.42
14.93
9.73
17.30
15.11
84
23.63
Gross margin%
27.66
25.42
24.31
25.14
27.92
28.50
26.31
28.71
27.99
27.25
24.52
27.99
27.46
49
26.59
Operating margin%
12.86
10.48
8.33
8.38
8.29
9.37
9.70
7.60
5.97
5.18
29.39
7.60
8.35
37
18.47
Net margin%
21.57
22.27
22.80
21.83
23.35
24.46
27.23
25.82
23.33
26.24
10.09
25.82
23.34
30
9.586
P/E ratio (avg)x
38.30
36.31
40.79
42.52
47.81
46.80
44.80
46.42
44.96
51.43
6.160
46.42
44.88
60
12.91
EV/EBITx
16.62
19.57
22.92
24.23
28.82
29.41
33.43
34.85
35.85
35.59
28.73
34.85
29.11
20
10.22
FCF yield (avg)%
31.77
31.61
30.88
32.99
32.41
30.55
32.91
33.73
35.77
35.85
16.46
33.73
32.66
60
27.18
FCF margin%
21.76
21.86
20.33
19.51
21.76
24.59
27.38
28.76
26.96
26.67
23.96
26.96
23.22
79
1.396
FCF / Net incomex
1.814
1.675
1.545
1.501
1.600
1.721
1.867
2.117
2.307
2.451
1.237
2.117
1.767
66
22.48
ROIC%
26.12
27.49
29.18
26.67
25.16
22.57
25.32
24.00
21.58
18.64
28.86
22.57
25.24
27
16.68
Return on equity%
27.72
26.74
27.90
26.29
26.08
24.26
25.11
25.24
27.89
25.21
8.62
25.21
26.19
78
12.11
Return on assets%
1.09
3.60
3.10
2.76
5.26
2.44
1.85
3.32
0.64
0.53
24.86
1.85
2.60
70
2.58
EPS₹
3.56
4.01
4.33
4.86
5.12
5.30
6.14
6.17
6.27
7.55
2.64
8.11%
7.76%
—
14.53
EPS growth%
10.51
8.28
6.37
6.39
5.03
6.34
3.90
3.29
3.11
5.37
7.93
3.90
5.86
12
0.93
Bookvalue per sh₹
0.79
0.89
0.98
0.98
1.09
1.03
1.09
1.03
1.02
1.14
3.28
0.83%
4.94%
—
1.58
FCF per share₹
0.41
0.44
0.46
0.47
0.42
0.41
0.44
0.46
0.52
0.51
2.35
3.75%
1.13%
—
0.96
Dividend per sh₹
1.66
1.57
1.56
1.37
1.22
1.27
1.12
1.05
1.00
1.01
1.25
(3.76%)
(5.69%)
—
29.37
Div yield (avg)%
2.10
1.71
4.02
3.51
5.85
3.76
5.09
5.41
4.60
2.17
4.88
4.60
3.89
10
4.79
Payout ratio%
21.72
20.35
19.24
18.41
16.95
15.21
14.78
13.69
14.98
13.34
21.30
14.78
16.08
57
5.532
Shares (diluted)M
5.903
6.547
7.454
7.998
8.672
9.542
9.141
9.547
9.594
9.686
5.448
2.24%
5.67%
51
19.29
Buyback yield%
22.62
24.14
24.96
23.33
22.88
21.09
20.33
21.48
22.39
20.40
28.61
21.09
22.51
39
0.661
D/E ratiox
0.497
0.539
0.583
0.649
0.769
0.748
0.820
0.829
0.973
1.165
1.354
0.829
0.759
50
35.30
Enterprise value₹M
47.66
50.26
52.87
47.80
44.62
41.57
40.92
36.20
32.80
30.39
6.831
(7.39%)
(4.29%)
40
17.50
LT debt₹M
7.158
8.005
8.408
8.788
9.417
10.29
11.46
12.23
13.30
15.16
12.05
9.99%
8.80%
56
Revenue
₹51.86M
1.95%
1.00×
Cost of revenue
₹31.75M
2.23%
1.03×
Operating expenses
₹6.264M
1.73%
0.98×
Property and equipment
20.70%
Cash and investments
15.02%
Spread over hurdle
10.64%