67.72
Revenue₹M
56.50
58.78
63.28
66.22
71.40
74.72
78.15
80.81
86.60
92.07
70.42
5.22%
5.72%
49
8.76
Revenue growth%
16.54
16.38
15.82
15.23
14.30
17.07
20.02
21.94
21.35
20.30
13.04
20.30
16.81
49
10.42
Gross margin%
22.16
24.14
22.10
23.25
23.60
22.08
21.24
23.31
24.16
26.06
4.07
23.31
23.28
61
24.05
Operating margin%
8.69
7.82
7.74
8.30
8.55
8.34
7.93
7.45
5.40
6.64
27.27
7.45
7.88
61
23.97
Net margin%
11.55
12.16
14.64
14.74
14.24
14.28
16.09
16.95
15.67
18.19
20.47
16.09
14.69
82
12.00
P/E ratio (avg)x
10.22
9.486
8.726
9.721
9.331
8.843
8.961
8.170
8.119
8.430
24.52
8.430
8.902
70
20.34
EV/EBITx
25.23
23.88
24.39
24.88
23.73
21.54
20.54
18.23
18.72
19.33
16.06
19.33
22.64
65
4.86
FCF yield (avg)%
14.80
17.35
17.62
16.55
15.19
12.68
12.65
12.52
11.70
10.56
5.86
12.52
13.74
62
8.36
FCF margin%
20.06
18.97
18.17
16.63
16.41
17.43
16.98
19.45
20.10
22.48
10.63
19.45
18.57
66
0.634
FCF / Net incomex
1.919
1.779
1.729
1.955
1.834
1.898
2.146
2.094
1.931
1.877
1.623
1.931
1.908
46
19.19
ROIC%
17.25
17.60
18.96
20.01
19.79
21.91
23.40
24.89
27.24
27.31
16.35
24.89
20.96
63
22.42
Return on equity%
0.40
0.95
0.40
0.40
0.40
0.75
1.79
2.85
5.35
2.82
16.23
2.82
0.85
35
22.40
Return on assets%
18.01
19.37
18.75
20.12
17.29
16.47
15.64
16.93
15.38
14.93
18.62
15.64
17.11
88
4.76
EPS₹
6.76
7.24
8.77
8.67
9.52
10.82
11.86
11.89
13.90
14.45
5.25
8.71%
8.36%
—
8.51
EPS growth%
26.31
26.55
23.98
24.04
26.28
27.62
30.08
32.14
32.54
34.13
19.32
32.14
27.08
48
0.84
Bookvalue per sh₹
2.60
2.63
2.36
2.64
2.64
2.66
2.83
2.59
2.32
2.35
1.81
(2.36%)
(1.40%)
—
0.83
FCF per share₹
3.58
3.91
3.97
4.52
4.50
4.60
5.46
5.69
6.74
7.21
4.55
9.90%
8.70%
—
5.03
Dividend per sh₹
2.66
3.16
3.44
3.66
4.16
5.02
5.37
5.68
6.30
6.66
0.79
9.84%
9.89%
—
5.93
Div yield (avg)%
16.72
16.05
13.42
12.44
10.20
11.16
13.86
14.35
16.18
18.65
19.80
14.35
14.10
5
18.84
Payout ratio%
15.27
15.02
14.16
12.89
10.90
11.02
11.35
10.77
12.18
12.24
24.26
11.35
12.21
9
4.893
Shares (diluted)M
7.621
7.374
7.135
8.168
8.934
10.37
12.17
11.94
11.97
13.92
4.925
9.27%
6.18%
18
3.00
Buyback yield%
15.88
18.56
19.38
18.11
15.45
15.13
16.62
17.56
18.19
18.92
26.00
17.56
17.83
54
0.247
D/E ratiox
0.936
0.880
0.826
0.822
0.798
0.826
0.880
0.785
0.712
0.652
0.458
0.785
0.824
7
38.85
Enterprise value₹M
60.93
68.70
70.85
79.24
84.46
92.72
90.69
101.2
111.5
111.6
56.21
5.74%
6.59%
60
32.84
LT debt₹M
70.83
67.46
60.91
60.07
55.57
50.39
56.87
53.70
60.50
61.50
66.82
2.05%
(1.53%)
15
Revenue
₹92.07M
5.72%
1.00×
Cost of revenue
₹41.94M
5.70%
1.00×
Operating expenses
₹17.43M
5.78%
1.01×
Cash and investments
18.56%
Goodwill & intangibles
15.62%
Spread over hurdle
11.89%