55.62
Revenue₹M
36.03
39.70
42.68
47.12
50.56
54.46
57.86
63.75
69.27
73.89
60.77
7.88%
8.13%
72
20.45
Revenue growth%
24.38
24.98
23.15
20.67
20.31
17.75
19.49
21.34
20.17
20.42
13.98
20.17
20.54
40
24.03
Gross margin%
24.39
27.06
24.84
23.22
26.00
27.14
26.61
28.78
30.12
31.45
19.75
28.78
26.83
20
9.33
Operating margin%
4.70
3.85
3.46
4.19
3.07
5.61
3.59
4.14
3.50
1.19
28.60
3.59
3.72
89
22.06
Net margin%
14.63
14.92
12.93
15.17
13.79
12.06
12.49
13.17
10.89
7.93
16.83
12.06
13.05
52
29.82
P/E ratio (avg)x
19.56
21.30
23.71
24.16
24.75
25.05
25.43
29.11
31.29
34.59
25.47
29.11
24.90
19
36.98
EV/EBITx
9.408
9.193
8.372
7.328
6.306
5.863
5.730
5.505
4.893
5.153
14.25
5.505
6.084
76
24.50
FCF yield (avg)%
24.14
24.90
26.08
23.58
20.87
23.57
21.24
20.25
17.71
17.91
16.08
20.25
22.41
90
21.77
FCF margin%
10.83
8.88
10.33
13.19
13.43
10.80
10.02
9.41
11.19
13.28
22.93
10.80
10.82
12
1.411
FCF / Net incomex
1.882
1.984
1.899
2.218
2.265
2.558
2.973
3.214
3.788
4.002
0.458
3.214
2.411
93
11.56
ROIC%
21.35
22.48
22.91
21.36
20.62
18.24
15.99
16.16
16.25
17.83
2.56
16.25
19.43
53
28.88
Return on equity%
22.29
25.12
22.55
21.68
23.84
24.96
22.15
19.66
18.26
16.03
27.14
19.66
22.22
25
15.02
Return on assets%
17.78
14.83
13.19
15.46
17.06
16.20
14.63
16.66
15.53
17.65
14.33
16.20
15.86
42
2.42
EPS₹
0.87
0.90
0.81
0.76
0.83
0.87
0.80
0.82
0.87
0.80
2.60
(0.79%)
(0.52%)
—
9.20
EPS growth%
2.06
0.40
1.96
1.46
0.64
0.40
0.40
1.08
0.40
1.85
21.51
0.40
0.86
21
2.81
Bookvalue per sh₹
1.89
1.89
1.60
1.53
1.44
1.28
1.24
1.09
0.95
0.88
2.92
(9.32%)
(7.60%)
—
1.57
FCF per share₹
3.09
3.39
3.85
3.59
3.63
3.38
3.64
3.56
3.92
3.93
2.07
1.57%
1.78%
—
0.75
Dividend per sh₹
2.33
2.17
2.25
2.20
2.21
2.35
2.12
1.91
1.62
1.62
1.41
(5.97%)
(4.82%)
—
21.44
Div yield (avg)%
27.35
29.67
31.67
32.73
30.78
32.52
29.81
31.48
32.11
34.35
14.79
32.11
31.58
51
6.86
Payout ratio%
17.44
19.40
19.36
21.85
23.49
20.94
23.73
22.60
20.35
19.79
23.89
20.94
20.64
76
17.13
Shares (diluted)M
24.63
23.29
21.36
23.19
26.55
29.58
27.63
26.03
26.27
25.84
17.83
(0.54%)
1.33%
27
14.49
Buyback yield%
26.49
25.19
23.96
24.60
26.35
28.95
26.53
24.34
22.25
20.95
6.43
24.34
24.90
17
0.938
D/E ratiox
0.458
0.469
0.529
0.565
0.560
0.630
0.724
0.765
0.752
0.830
0.520
0.752
0.598
21
23.56
Enterprise value₹M
52.13
55.38
63.59
67.31
78.71
83.20
87.95
98.09
105.1
114.7
33.50
7.82%
8.55%
55
93.12
LT debt₹M
125.5
139.4
145.7
153.2
182.1
199.7
219.8
223.3
256.0
256.8
68.65
7.12%
7.65%
62
Revenue
₹73.89M
8.13%
1.00×
Cost of revenue
₹40.09M
8.14%
1.00×
Operating expenses
₹16.31M
8.85%
1.07×
Cash and investments
16.86%
Spread over hurdle
(8.14%)