10.36
Revenue₹M
65.92
69.70
73.18
75.69
78.25
82.59
85.00
91.46
95.34
100.2
10.88
5.07%
4.70%
38
25.74
Revenue growth%
26.11
23.22
25.89
24.14
24.29
26.29
24.22
23.90
25.46
25.39
14.61
25.39
24.84
94
17.92
Gross margin%
9.02
9.13
12.09
14.22
16.62
19.36
18.95
19.39
21.88
20.39
13.82
19.39
17.79
61
26.43
Operating margin%
30.63
28.43
26.54
24.05
25.48
24.21
24.86
24.99
24.62
23.00
21.40
24.62
24.93
20
3.41
Net margin%
16.98
14.95
15.60
14.25
13.32
10.37
11.67
13.47
16.13
13.27
5.88
13.27
13.86
20
22.11
P/E ratio (avg)x
36.38
40.27
39.21
40.10
41.23
43.00
41.62
46.61
53.74
51.03
18.43
46.61
41.42
21
26.42
EV/EBITx
40.27
38.41
38.05
39.18
43.53
46.74
48.59
49.30
46.57
43.18
18.52
46.74
43.36
41
6.06
FCF yield (avg)%
22.78
23.32
20.85
23.42
25.62
22.78
23.39
22.78
24.11
24.44
18.52
23.39
23.36
60
14.17
FCF margin%
14.92
13.83
16.59
16.40
17.32
18.70
19.93
21.14
23.98
25.37
23.89
21.14
18.01
62
1.437
FCF / Net incomex
0.237
0.232
0.256
0.251
0.278
0.275
0.329
0.359
0.394
0.432
0.747
0.359
0.276
32
20.12
ROIC%
23.65
22.12
25.05
23.41
20.59
23.14
25.54
28.43
29.56
26.84
15.51
26.84
24.35
9
28.39
Return on equity%
30.24
29.24
28.55
29.66
27.15
29.22
28.35
25.76
25.16
24.31
10.75
25.76
28.45
8
9.07
Return on assets%
23.32
26.23
27.86
28.62
27.51
26.26
23.86
23.94
21.41
19.91
15.33
23.86
25.08
36
5.28
EPS₹
2.31
2.74
3.11
3.59
3.88
3.94
4.67
5.43
6.28
7.10
5.88
12.85%
11.93%
—
14.07
EPS growth%
30.19
30.02
31.16
29.51
31.30
32.44
33.01
32.79
35.17
36.25
27.63
33.01
31.87
6
1.83
Bookvalue per sh₹
3.10
3.06
3.00
3.24
3.02
2.95
2.83
2.41
2.37
2.49
3.03
(3.81%)
(2.53%)
—
3.63
FCF per share₹
5.78
5.40
5.54
5.43
5.55
6.03
6.63
6.38
6.95
7.05
1.41
4.90%
1.33%
—
3.31
Dividend per sh₹
1.77
1.95
1.81
2.01
1.92
2.17
2.25
2.30
2.10
1.96
5.82
0.39%
2.02%
—
19.97
Div yield (avg)%
9.50
7.11
8.23
8.13
9.78
7.26
8.40
6.27
8.55
8.04
24.06
8.04
8.18
30
21.84
Payout ratio%
6.03
7.16
7.44
8.90
10.97
12.54
10.53
8.29
10.44
13.17
17.22
10.53
9.67
54
7.365
Shares (diluted)M
5.898
6.168
6.813
5.957
5.380
5.977
6.213
5.756
5.953
5.679
7.490
1.09%
(1.67%)
77
16.11
Buyback yield%
15.40
15.47
13.66
12.23
14.63
16.61
18.10
20.24
22.67
21.97
15.86
20.24
16.04
22
0.452
D/E ratiox
1.051
1.137
1.211
1.093
1.072
1.151
1.011
1.031
0.974
1.027
1.682
1.027
1.062
77
29.44
Enterprise value₹M
41.91
43.93
45.90
52.92
52.37
59.35
58.33
65.53
76.97
73.58
62.86
7.04%
7.33%
84
19.52
LT debt₹M
4.051
4.355
4.575
4.471
4.431
4.797
4.868
4.694
4.317
4.165
77.31
(1.23%)
(1.22%)
25
Revenue
₹100.2M
4.70%
1.00×
Cost of revenue
₹65.12M
4.61%
0.99×
Operating expenses
₹17.28M
5.03%
1.03×
Cash and investments
17.14%
Goodwill & intangibles
17.09%
Spread over hurdle
(2.52%)