95.33
Revenue₹M
73.21
79.43
83.42
88.30
96.66
101.5
110.1
117.1
126.0
133.3
98.09
6.64%
6.83%
93
23.84
Revenue growth%
5.19
8.11
7.56
9.02
7.06
6.15
7.46
10.42
12.94
10.70
14.50
10.42
7.84
64
27.98
Gross margin%
20.26
18.00
17.12
14.68
13.14
11.62
9.64
10.73
10.63
7.91
9.16
10.63
12.38
73
3.47
Operating margin%
26.29
28.22
25.81
23.18
20.54
20.14
17.52
15.24
15.91
14.16
23.35
15.91
20.34
9
22.61
Net margin%
22.77
22.42
25.06
26.49
24.13
23.20
22.84
20.94
21.69
23.54
11.70
22.84
23.02
69
14.00
P/E ratio (avg)x
33.52
32.98
31.64
34.15
34.20
36.08
38.91
41.09
38.04
40.06
6.953
38.91
35.14
24
15.96
EV/EBITx
28.98
28.60
29.68
31.82
29.43
29.91
30.43
32.77
31.55
28.31
20.00
30.43
29.79
7
21.50
FCF yield (avg)%
32.68
32.06
29.67
28.45
29.37
31.47
32.97
35.15
37.14
38.55
10.17
35.15
32.37
67
13.71
FCF margin%
15.30
14.53
17.01
16.82
17.95
17.54
20.07
18.59
15.85
14.73
23.39
17.54
16.92
52
1.168
FCF / Net incomex
1.728
1.826
1.796
1.903
1.806
1.764
1.811
1.867
1.808
1.699
0.408
1.808
1.807
49
19.57
ROIC%
25.80
24.51
25.42
24.07
22.30
21.61
21.57
22.90
23.34
25.64
7.87
22.90
23.70
69
16.57
Return on equity%
11.82
14.36
12.19
11.95
11.82
12.86
13.30
12.04
14.34
16.31
4.97
13.30
12.52
9
2.44
Return on assets%
17.87
17.81
15.23
15.31
16.45
14.23
13.07
14.54
15.11
16.60
18.99
14.54
15.27
93
0.40
EPS₹
0.37
0.36
0.42
0.46
0.44
0.46
0.45
0.49
0.47
0.48
0.44
1.82%
3.50%
—
3.94
EPS growth%
15.04
17.47
15.59
12.88
11.74
14.66
13.52
14.99
16.66
16.28
29.06
14.99
15.01
77
0.40
Bookvalue per sh₹
0.63
0.65
0.60
0.62
0.67
0.63
0.61
0.54
0.53
0.53
0.52
(4.41%)
(1.61%)
—
0.35
FCF per share₹
0.82
0.81
0.93
0.96
1.11
1.24
1.44
1.61
1.54
1.80
0.54
10.19%
9.25%
—
0.39
Dividend per sh₹
1.07
1.22
1.35
1.59
1.77
1.91
2.08
2.45
2.45
2.92
0.55
10.56%
11.80%
—
28.74
Div yield (avg)%
17.75
15.99
15.10
16.89
19.11
17.06
17.75
18.24
16.33
14.70
23.50
17.06
16.98
58
20.79
Payout ratio%
17.21
18.92
17.58
17.06
15.80
18.19
16.02
13.46
15.15
14.77
3.91
15.15
16.54
37
75.82
Shares (diluted)M
67.64
73.19
65.54
60.99
58.32
63.56
63.54
69.75
63.82
58.61
72.77
0.10%
(2.60%)
36
24.27
Buyback yield%
13.94
13.84
13.97
15.05
13.44
13.89
13.62
12.62
13.02
14.87
10.93
13.62
13.87
90
0.874
D/E ratiox
0.205
0.217
0.199
0.220
0.212
0.190
0.174
0.182
0.199
0.213
1.569
0.190
0.202
46
41.84
Enterprise value₹M
44.00
39.91
39.34
39.50
43.01
41.43
39.92
37.77
40.60
37.08
47.26
(2.93%)
(0.99%)
91
40.84
LT debt₹M
61.46
55.32
54.71
55.15
50.18
49.96
46.01
46.93
45.06
43.84
52.09
(2.66%)
(4.05%)
53
Revenue
₹133.3M
6.83%
1.00×
Cost of revenue
₹71.55M
6.53%
0.97×
Operating expenses
₹30.42M
7.07%
1.02×
Cash and investments
17.59%
Property and equipment
16.62%
Spread over hurdle
(0.17%)