21.40
Revenue₹M
92.60
100.8
109.1
117.1
127.3
138.4
151.7
163.2
172.5
186.1
22.40
7.90%
8.02%
29
28.67
Revenue growth%
21.19
18.60
18.12
18.80
21.36
19.38
18.71
18.41
17.63
16.42
2.77
18.41
18.66
57
17.11
Gross margin%
19.66
22.07
22.52
24.17
24.47
23.21
25.18
27.29
25.61
22.77
13.64
25.18
23.69
71
18.89
Operating margin%
26.30
28.01
29.80
30.56
31.42
31.14
30.42
31.23
31.86
31.90
15.61
31.23
30.85
18
5.12
Net margin%
14.60
14.09
15.71
18.12
20.93
18.44
17.80
15.80
13.15
12.74
14.62
15.80
15.76
58
22.91
P/E ratio (avg)x
39.65
45.96
43.11
42.26
44.96
45.25
49.61
51.40
53.27
58.71
20.17
51.40
45.61
63
35.11
EV/EBITx
12.27
13.10
11.85
12.36
13.32
14.55
15.02
15.64
14.78
14.48
18.76
14.78
13.90
54
4.10
FCF yield (avg)%
4.44
5.41
6.73
5.11
3.21
3.57
1.69
1.03
3.54
5.79
10.85
3.54
4.01
19
25.59
FCF margin%
14.55
17.44
18.49
17.60
15.71
15.00
14.07
15.67
13.34
11.25
11.47
14.07
15.34
15
0.840
FCF / Net incomex
0.673
0.775
0.879
0.854
0.954
1.090
1.225
1.419
1.717
1.680
0.890
1.419
1.022
38
26.94
ROIC%
3.36
4.95
6.92
8.50
6.49
8.87
10.86
7.91
9.73
8.41
18.11
8.87
8.16
83
14.01
Return on equity%
25.58
27.26
24.50
21.65
23.15
25.14
27.77
25.74
23.66
25.07
5.78
25.14
25.11
40
26.92
Return on assets%
25.34
22.89
25.31
23.97
22.43
21.05
20.76
22.62
19.70
16.91
15.62
20.76
22.52
64
2.08
EPS₹
3.28
3.30
3.19
3.63
3.83
4.05
4.25
3.92
4.17
4.26
2.31
2.14%
3.47%
—
29.70
EPS growth%
5.67
4.26
3.00
5.65
6.96
9.83
11.57
11.89
13.75
11.18
24.25
11.57
8.39
10
1.33
Bookvalue per sh₹
1.96
2.25
2.48
2.77
3.27
3.77
3.60
3.72
3.59
3.53
2.34
1.55%
7.68%
—
1.47
FCF per share₹
1.00
1.09
1.08
0.99
0.91
0.94
0.92
0.89
0.91
0.90
0.82
(0.23%)
(2.00%)
—
3.28
Dividend per sh₹
3.22
3.14
2.99
2.89
3.15
3.33
3.36
3.23
3.18
3.05
3.67
(0.62%)
0.67%
—
2.51
Div yield (avg)%
5.34
8.13
5.51
5.65
4.54
2.46
3.86
1.12
0.40
0.40
27.57
1.12
4.20
12
15.86
Payout ratio%
18.93
21.53
20.58
22.62
24.86
24.58
25.12
24.85
22.14
20.09
23.72
24.58
22.38
86
53.45
Shares (diluted)M
61.45
63.07
70.23
79.08
76.38
80.86
87.14
99.08
107.3
98.85
52.65
5.29%
5.82%
23
27.97
Buyback yield%
16.20
17.57
20.37
21.76
18.77
17.37
16.61
16.26
15.63
17.10
3.12
16.61
17.23
50
1.386
D/E ratiox
0.750
0.769
0.856
0.781
0.782
0.766
0.842
0.937
1.067
1.165
0.759
0.937
0.812
91
161.6
Enterprise value₹M
184.8
168.2
166.5
157.0
173.3
184.9
174.5
190.1
184.9
208.8
73.09
3.79%
1.42%
89
39.96
LT debt₹M
140.6
156.3
148.8
148.6
146.0
149.7
156.2
158.6
186.7
203.9
92.58
6.91%
3.47%
20
Revenue
₹186.1M
8.02%
1.00×
Cost of revenue
₹130.3M
8.03%
1.00×
Operating expenses
₹26.98M
7.84%
0.98×
Cash and investments
16.76%
Spread over hurdle
(3.34%)