82.00
Revenue₹M
60.57
65.71
70.00
76.85
84.27
92.35
100.9
110.4
121.2
134.5
85.39
9.80%
9.25%
60
8.28
Revenue growth%
6.24
8.03
10.96
11.00
9.12
10.54
9.31
7.37
7.83
10.00
13.39
9.31
9.22
17
27.80
Gross margin%
24.06
24.77
27.00
29.47
26.70
27.23
28.89
29.75
29.15
31.31
12.46
29.15
28.06
10
23.55
Operating margin%
13.64
14.25
16.75
17.69
14.95
15.76
17.31
17.99
15.73
15.75
10.29
15.76
15.76
52
21.52
Net margin%
18.81
18.93
21.68
20.69
19.40
18.51
17.11
19.76
20.28
22.67
20.30
19.76
19.58
58
34.50
P/E ratio (avg)x
10.48
11.73
13.06
14.72
16.22
15.37
17.38
16.27
15.92
15.87
10.29
15.92
15.62
6
37.47
EV/EBITx
28.11
28.08
30.13
32.87
35.81
32.65
36.88
34.37
32.65
36.48
30.36
34.37
32.76
36
15.09
FCF yield (avg)%
28.85
26.84
29.83
27.91
28.07
25.48
25.46
27.73
25.87
24.55
20.88
25.48
27.29
88
28.96
FCF margin%
17.03
16.01
15.99
15.73
17.16
17.46
19.40
20.89
18.61
21.16
21.24
19.40
17.31
75
1.594
FCF / Net incomex
1.781
1.914
1.716
1.813
1.692
1.823
2.021
2.089
2.037
2.174
1.771
2.037
1.868
46
11.06
ROIC%
2.88
4.05
6.18
5.84
7.64
9.80
8.78
10.99
8.31
9.50
11.42
9.50
7.97
74
25.89
Return on equity%
24.67
23.48
25.76
26.23
27.30
28.52
27.63
29.94
31.94
30.41
29.06
29.94
27.46
64
5.62
Return on assets%
10.38
11.07
11.86
11.66
11.53
8.73
6.26
7.67
6.44
4.29
8.42
6.44
9.56
55
3.20
EPS₹
1.71
1.59
1.75
1.85
2.07
1.85
1.83
1.85
1.98
1.88
3.42
(1.85%)
0.08%
—
9.61
EPS growth%
3.23
4.51
2.70
5.66
7.90
10.25
8.54
8.56
7.43
9.25
19.98
8.56
7.66
35
2.33
Bookvalue per sh₹
0.97
0.94
0.98
0.96
1.01
0.98
1.04
0.93
0.96
0.94
2.83
(1.52%)
(0.63%)
—
3.86
FCF per share₹
3.85
3.85
3.92
4.26
3.92
3.80
4.08
4.16
3.90
3.75
3.88
(0.84%)
0.15%
—
3.22
Dividend per sh₹
2.34
2.23
2.05
2.27
2.45
2.41
2.63
2.55
2.36
2.65
3.34
1.57%
1.96%
—
10.59
Div yield (avg)%
5.75
4.29
1.34
1.51
0.40
3.00
1.82
4.16
2.84
2.36
12.19
2.84
2.60
36
13.60
Payout ratio%
25.88
26.26
25.74
23.36
25.81
25.61
27.24
27.24
27.17
27.42
5.55
27.24
26.07
52
22.64
Shares (diluted)M
30.21
34.68
38.81
43.77
46.35
53.78
61.24
59.66
68.19
77.01
22.28
10.69%
11.16%
60
20.80
Buyback yield%
6.86
8.41
7.99
8.76
5.86
7.54
7.80
5.60
7.07
5.97
3.45
7.07
7.30
77
0.895
D/E ratiox
1.026
1.021
1.003
0.941
0.943
0.987
0.968
1.028
1.057
1.073
1.400
1.028
1.012
38
22.86
Enterprise value₹M
124.0
134.0
154.3
149.2
157.4
160.5
176.8
178.2
204.9
194.9
57.18
4.37%
4.74%
90
128.2
LT debt₹M
41.46
38.28
35.46
37.59
39.61
38.66
43.23
43.74
43.58
47.61
76.66
3.75%
1.15%
40
Revenue
₹134.5M
9.25%
1.00×
Cost of revenue
₹65.76M
8.89%
0.97×
Operating expenses
₹29.84M
9.71%
1.04×
Cash and investments
17.79%
Spread over hurdle
(7.78%)