86.37
Revenue₹M
135.3
139.9
141.3
145.9
147.7
148.6
151.6
154.9
157.0
161.5
95.59
1.80%
2.26%
80
3.81
Revenue growth%
11.97
9.46
9.53
12.30
13.29
13.64
15.89
16.21
13.51
11.66
17.93
13.64
12.79
35
2.95
Gross margin%
20.11
20.64
19.61
21.94
22.39
20.16
21.91
20.44
21.55
20.37
14.18
20.44
20.54
49
29.49
Operating margin%
20.51
22.05
20.73
17.89
18.49
18.76
18.66
20.70
20.42
21.90
7.67
20.42
20.46
71
26.17
Net margin%
7.22
5.65
5.18
6.26
5.89
5.93
3.93
5.05
7.79
4.93
7.19
5.05
5.77
47
21.24
P/E ratio (avg)x
29.36
30.97
31.11
31.17
31.75
35.21
38.16
36.61
40.82
46.49
24.10
38.16
33.48
69
37.12
EV/EBITx
8.299
8.735
9.526
9.095
10.17
9.875
8.989
9.430
9.659
8.685
36.60
9.430
9.262
66
5.46
FCF yield (avg)%
29.58
27.40
26.32
27.99
27.10
27.64
29.89
29.68
28.12
30.24
29.82
29.68
28.05
71
4.71
FCF margin%
18.12
15.77
15.03
12.44
12.92
12.46
13.39
12.05
10.76
11.47
5.58
12.05
12.69
44
1.224
FCF / Net incomex
0.118
0.120
0.132
0.123
0.108
0.118
0.129
0.120
0.105
0.111
0.695
0.118
0.119
32
25.31
ROIC%
0.40
1.20
2.59
1.01
0.40
0.40
2.94
3.23
4.71
3.40
11.60
3.23
1.90
49
18.08
Return on equity%
7.91
6.56
6.40
4.45
2.68
3.65
5.00
4.06
6.78
7.29
16.21
5.00
5.70
73
20.55
Return on assets%
10.36
9.67
7.94
10.80
12.63
10.13
10.08
7.49
7.49
8.20
8.99
8.20
9.87
95
11.78
EPS₹
3.74
3.97
4.03
4.37
4.59
4.68
4.56
4.71
4.88
4.92
13.15
1.39%
3.16%
—
27.15
EPS growth%
19.71
20.58
19.33
17.15
14.47
15.28
14.37
15.45
16.51
16.61
3.52
15.45
16.56
85
6.92
Bookvalue per sh₹
8.03
8.13
9.20
9.48
10.36
10.09
10.52
11.94
11.09
12.12
6.09
3.18%
3.35%
—
2.86
FCF per share₹
8.00
7.79
8.90
9.50
10.08
10.91
12.02
13.00
12.52
14.18
3.52
7.07%
6.73%
—
5.09
Dividend per sh₹
10.09
10.38
11.71
11.36
10.45
10.66
11.99
10.89
11.31
12.24
11.98
3.20%
2.90%
—
16.58
Div yield (avg)%
7.36
7.06
7.35
10.26
8.49
6.33
8.28
11.04
10.51
10.64
14.45
10.51
8.39
29
24.70
Payout ratio%
6.81
8.20
10.76
12.29
9.40
9.30
9.27
9.02
9.72
8.00
23.70
9.27
9.28
61
10.18
Shares (diluted)M
7.575
7.893
7.570
7.354
7.082
6.543
6.564
6.967
7.522
6.982
10.10
(0.28%)
(2.27%)
46
9.81
Buyback yield%
25.38
28.13
28.63
28.30
26.26
27.23
25.11
25.01
23.14
24.10
9.20
25.01
25.82
50
1.021
D/E ratiox
0.584
0.521
0.464
0.405
0.371
0.387
0.338
0.295
0.299
0.301
0.671
0.301
0.379
74
114.8
Enterprise value₹M
178.1
185.5
185.8
194.1
187.2
207.5
206.6
185.8
183.6
179.9
103.6
(0.79%)
0.06%
76
33.94
LT debt₹M
108.1
102.3
108.5
124.9
128.2
148.1
157.0
146.7
140.3
156.2
51.41
4.03%
3.29%
73
Revenue
₹161.5M
2.26%
1.00×
Cost of revenue
₹88.49M
2.36%
1.01×
Operating expenses
₹29.20M
1.94%
0.97×
Cash and investments
16.71%
Property and equipment
16.12%
Spread over hurdle
16.04%