28.67
Revenue₹M
66.71
70.88
75.32
77.42
81.70
84.17
85.91
89.88
92.62
96.93
29.44
3.48%
4.04%
21
28.99
Revenue growth%
10.96
9.43
9.06
7.62
5.68
8.60
8.80
6.16
5.87
6.87
13.02
6.87
8.11
31
10.94
Gross margin%
17.73
16.58
14.09
11.52
9.02
6.35
5.54
3.02
2.37
2.11
18.14
3.02
7.68
77
23.45
Operating margin%
26.70
23.79
21.48
19.19
20.18
21.85
19.01
18.04
15.92
17.93
23.58
18.04
19.68
19
18.32
Net margin%
30.47
31.14
30.05
31.85
29.10
28.35
28.89
31.21
28.91
29.66
8.30
28.91
29.86
85
8.189
P/E ratio (avg)x
28.83
28.82
25.72
24.82
24.20
25.80
28.41
25.94
26.42
26.25
29.60
26.25
26.09
76
6.322
EV/EBITx
13.11
12.97
14.08
13.99
14.94
14.49
16.09
14.91
16.12
15.97
19.02
15.97
14.70
34
15.58
FCF yield (avg)%
10.61
12.69
14.92
15.38
14.16
14.80
14.41
11.71
10.94
12.39
27.74
12.39
13.43
91
25.83
FCF margin%
2.40
2.61
0.40
1.93
0.40
0.40
0.40
0.40
0.40
0.40
26.56
0.40
0.40
49
0.272
FCF / Net incomex
1.633
1.665
1.846
2.041
1.983
1.895
1.950
2.060
2.006
2.136
1.606
2.006
1.967
17
21.85
ROIC%
21.82
21.05
18.08
15.64
18.06
16.62
15.84
17.31
19.44
19.35
8.74
17.31
18.07
78
9.96
Return on equity%
18.92
19.68
19.56
17.46
18.45
18.24
17.47
19.05
18.27
18.54
9.61
18.27
18.49
83
25.09
Return on assets%
33.00
32.93
30.53
29.76
29.63
29.00
27.69
29.55
28.61
27.52
25.65
28.61
29.59
67
0.99
EPS₹
1.12
1.16
1.30
1.19
1.07
1.07
1.07
0.98
1.06
1.18
1.01
1.97%
0.33%
—
14.04
EPS growth%
16.78
17.48
18.26
15.60
13.93
14.40
16.67
17.03
19.80
21.15
16.97
17.03
16.91
67
0.82
Bookvalue per sh₹
1.77
1.92
2.06
2.18
2.02
1.90
2.07
2.20
2.08
2.03
1.99
0.08%
1.57%
—
0.90
FCF per share₹
1.80
1.90
2.28
2.39
2.57
2.56
2.64
2.59
2.52
2.95
0.46
2.79%
5.07%
—
0.55
Dividend per sh₹
1.49
1.39
1.42
1.54
1.57
1.44
1.46
1.26
1.36
1.23
0.73
(4.81%)
(1.62%)
—
20.40
Div yield (avg)%
18.96
16.80
13.96
11.99
12.43
9.84
9.37
7.92
6.26
5.65
25.06
7.92
10.91
63
26.29
Payout ratio%
5.19
2.91
0.40
0.40
0.40
0.40
0.40
3.13
5.86
3.61
9.14
3.13
1.66
82
19.41
Shares (diluted)M
33.89
34.72
37.77
44.28
50.14
56.51
65.97
69.48
77.80
79.25
18.72
9.59%
10.30%
23
20.64
Buyback yield%
22.11
22.49
24.73
23.17
24.16
22.84
21.62
21.81
20.10
20.48
12.22
21.62
22.30
43
1.170
D/E ratiox
0.707
0.667
0.588
0.647
0.711
0.725
0.678
0.717
0.693
0.676
0.398
0.693
0.686
31
43.00
Enterprise value₹M
107.4
102.0
101.3
113.7
128.9
138.2
136.1
151.3
143.2
143.8
32.77
2.22%
3.51%
18
11.87
LT debt₹M
91.60
78.81
75.75
68.30
66.49
71.16
74.25
71.00
71.51
61.95
74.74
(1.40%)
(3.88%)
63
Revenue
₹96.93M
4.04%
1.00×
Cost of revenue
₹67.85M
4.04%
1.00×
Operating expenses
₹11.35M
2.86%
0.89×
Property and equipment
18.17%
Cash and investments
17.81%
Spread over hurdle
(8.11%)