10.00
Revenue₹M
50.54
52.25
55.91
58.05
62.16
66.12
70.58
75.13
80.37
83.81
10.61
6.16%
5.83%
57
10.49
Revenue growth%
19.06
19.22
19.93
20.90
17.96
20.53
20.41
19.68
21.18
22.67
16.34
20.53
20.17
25
17.63
Gross margin%
29.84
29.06
29.98
28.53
30.04
29.67
28.34
30.71
32.15
31.36
9.87
30.71
29.91
86
7.82
Operating margin%
0.55
0.40
1.93
2.81
2.63
0.40
0.40
1.72
2.61
4.89
12.07
1.72
1.82
23
10.67
Net margin%
33.39
35.94
34.85
32.01
32.17
30.69
29.92
27.84
25.38
26.55
28.26
27.84
31.35
12
33.78
P/E ratio (avg)x
5.511
5.920
5.401
5.939
6.517
7.170
6.818
7.204
7.313
7.112
17.57
7.170
6.667
29
36.17
EV/EBITx
51.56
55.26
63.83
70.77
76.30
87.04
91.38
92.12
90.58
94.43
25.47
91.38
81.67
6
24.68
FCF yield (avg)%
21.64
19.51
20.41
20.93
21.02
19.70
21.52
22.37
22.94
23.22
14.01
22.37
21.27
18
25.03
FCF margin%
8.10
9.77
10.83
9.70
11.03
10.47
11.27
9.18
8.42
8.54
21.20
9.18
9.73
88
0.643
FCF / Net incomex
0.183
0.180
0.166
0.155
0.163
0.157
0.167
0.183
0.178
0.184
0.568
0.178
0.172
64
22.06
ROIC%
27.15
26.48
27.23
28.37
30.11
27.24
27.97
29.58
29.13
27.78
23.59
27.97
27.87
34
2.88
Return on equity%
4.89
5.12
6.05
6.87
8.34
8.17
6.33
9.09
9.45
10.85
18.47
9.09
7.52
93
14.59
Return on assets%
15.04
16.37
15.11
13.50
15.80
14.17
11.62
10.68
13.42
15.67
20.01
13.42
14.61
8
22.87
EPS₹
24.27
25.98
28.16
31.22
29.56
31.10
33.76
31.72
30.07
29.74
25.07
0.12%
1.91%
—
7.83
EPS growth%
29.68
32.22
29.63
28.43
29.61
29.49
26.69
27.27
26.57
23.61
29.25
26.69
28.96
79
23.47
Bookvalue per sh₹
9.86
10.58
11.52
11.74
13.72
13.62
13.99
13.73
14.42
15.02
25.07
1.82%
5.25%
—
18.59
FCF per share₹
30.63
34.45
37.60
39.07
40.51
44.90
45.55
44.19
43.13
48.63
22.51
3.72%
6.00%
—
21.55
Dividend per sh₹
25.96
25.94
29.23
28.51
31.20
33.57
36.64
36.48
37.76
36.20
25.63
3.02%
2.87%
—
5.55
Div yield (avg)%
1.75
3.84
5.37
4.32
4.40
5.04
7.65
5.38
3.33
2.94
4.45
5.04
4.36
32
17.86
Payout ratio%
18.45
16.93
15.82
16.54
14.95
14.05
16.52
14.84
14.83
13.69
24.78
14.83
15.38
8
3.297
Shares (diluted)M
3.760
3.834
3.813
3.761
3.583
3.408
3.655
3.952
4.227
3.775
3.263
1.05%
1.04%
79
6.69
Buyback yield%
26.45
27.86
25.48
23.92
21.17
19.71
18.10
15.18
13.81
13.08
14.84
15.18
20.44
73
0.246
D/E ratiox
0.821
0.770
0.779
0.808
0.827
0.786
0.785
0.790
0.857
0.994
1.523
0.790
0.799
20
71.62
Enterprise value₹M
78.76
86.48
85.58
81.98
86.67
97.65
105.2
115.4
127.6
130.9
64.30
8.59%
5.58%
9
34.09
LT debt₹M
83.55
89.92
86.53
88.63
79.66
81.18
86.59
97.15
108.2
105.1
92.37
5.70%
1.70%
44
Revenue
₹83.81M
5.83%
1.00×
Cost of revenue
₹54.55M
6.06%
1.02×
Operating expenses
₹13.04M
5.76%
0.99×
Cash and investments
18.28%
Spread over hurdle
79.39%