79.12
Revenue₹M
64.77
70.32
75.81
79.98
84.18
91.64
97.96
105.6
113.6
118.8
82.56
7.14%
7.20%
48
26.04
Revenue growth%
10.71
11.58
9.92
11.86
11.67
11.62
9.25
9.93
12.65
14.85
13.78
11.62
11.60
40
15.67
Gross margin%
26.24
27.11
28.79
28.47
28.78
29.01
28.18
25.42
26.64
26.94
24.29
26.94
27.64
62
18.03
Operating margin%
18.17
20.73
17.74
16.17
15.13
13.30
15.65
14.72
14.00
11.20
8.91
14.00
15.39
30
25.32
Net margin%
15.72
15.93
14.10
14.78
13.00
10.04
12.69
14.09
15.86
13.36
4.70
13.36
14.10
8
19.80
P/E ratio (avg)x
45.15
45.37
42.21
46.44
43.40
40.75
39.39
40.00
45.31
52.66
12.64
40.75
44.28
41
13.04
EV/EBITx
18.96
17.09
17.46
18.86
19.02
16.60
14.80
14.88
14.42
13.74
34.11
14.80
16.85
54
15.27
FCF yield (avg)%
15.16
15.69
15.79
16.01
14.66
14.07
11.96
12.96
15.89
14.14
11.59
14.07
14.91
23
4.76
FCF margin%
7.04
4.44
5.82
3.75
4.52
3.12
2.26
4.18
3.53
1.59
19.96
3.12
3.97
9
0.632
FCF / Net incomex
0.465
0.475
0.540
0.538
0.594
0.542
0.620
0.588
0.577
0.620
1.658
0.588
0.559
38
5.93
ROIC%
6.21
4.90
3.43
3.32
2.36
4.04
3.75
0.95
1.46
0.40
2.93
1.46
3.38
48
15.51
Return on equity%
25.57
24.41
25.24
26.38
23.56
23.55
21.46
23.63
24.91
24.93
8.18
23.63
24.66
51
16.44
Return on assets%
9.21
10.74
9.76
11.45
14.34
11.40
8.45
7.97
6.12
6.37
24.90
7.97
9.49
39
4.06
EPS₹
1.11
1.11
1.15
1.30
1.38
1.44
1.62
1.81
2.02
2.07
4.36
8.56%
5.75%
—
23.87
EPS growth%
6.26
3.80
2.14
0.40
0.40
1.10
1.20
3.96
3.24
0.88
25.77
1.20
1.67
40
1.72
Bookvalue per sh₹
2.99
3.11
3.07
2.77
2.42
2.57
2.45
2.14
2.21
2.33
1.66
(0.74%)
(2.80%)
—
4.28
FCF per share₹
4.37
4.30
5.05
5.01
5.75
5.87
6.50
6.53
7.08
7.19
1.07
4.58%
5.16%
—
1.90
Dividend per sh₹
3.60
4.05
4.49
5.40
5.50
5.91
6.94
6.79
7.84
8.89
0.81
10.10%
10.83%
—
20.71
Div yield (avg)%
28.22
26.46
25.72
28.08
25.62
25.48
24.53
22.79
21.99
23.48
14.13
23.48
25.55
86
23.35
Payout ratio%
16.86
14.75
15.13
14.33
13.65
10.87
12.18
10.97
8.35
6.80
7.20
10.87
12.91
31
8.759
Shares (diluted)M
7.440
6.688
5.769
5.408
5.125
4.858
4.955
5.320
5.135
4.967
8.949
(0.62%)
(4.82%)
58
26.07
Buyback yield%
31.99
29.79
31.68
29.31
28.98
28.13
25.71
25.37
22.97
22.57
29.17
25.37
28.56
13
0.424
D/E ratiox
0.898
0.935
1.022
1.062
1.141
1.173
1.266
1.279
1.405
1.485
1.338
1.279
1.157
43
57.92
Enterprise value₹M
94.16
111.8
117.2
138.9
147.3
159.3
179.5
187.1
186.7
220.1
78.70
8.37%
9.31%
92
54.41
LT debt₹M
11.61
13.11
14.81
15.92
16.54
16.96
16.52
15.99
17.09
18.98
91.82
2.80%
6.69%
72
Revenue
₹118.8M
7.20%
1.00×
Cost of revenue
₹83.18M
7.20%
1.00×
Operating expenses
₹23.16M
7.13%
0.99×
Cash and investments
19.73%
Goodwill & intangibles
19.36%
Spread over hurdle
(5.29%)