26.84
Revenue₹M
63.86
64.07
66.61
66.70
66.82
69.55
71.50
73.78
77.12
80.16
27.92
3.71%
2.38%
50
6.43
Revenue growth%
30.90
33.43
32.09
34.05
34.88
32.65
31.60
32.25
33.21
30.96
16.29
32.25
32.45
61
9.55
Gross margin%
27.18
24.76
23.09
24.89
27.54
24.99
26.69
26.80
24.40
23.65
20.74
24.99
24.94
39
6.13
Operating margin%
25.13
27.28
26.44
28.23
29.92
29.62
30.65
28.00
25.86
25.82
10.13
28.00
27.64
15
3.22
Net margin%
22.16
24.92
24.45
23.88
24.70
22.04
19.62
22.10
20.27
18.22
5.56
20.27
22.13
37
10.92
P/E ratio (avg)x
36.58
35.98
33.67
30.98
29.03
29.05
27.08
24.53
24.27
27.26
13.21
27.08
29.04
15
20.06
EV/EBITx
11.89
11.21
10.95
11.51
10.54
10.93
9.285
10.01
10.02
8.531
25.52
10.01
10.73
41
18.79
FCF yield (avg)%
26.19
26.72
28.89
27.57
28.23
27.07
29.66
28.26
27.87
25.26
13.87
27.87
27.72
8
27.90
FCF margin%
24.36
24.96
26.98
29.20
26.29
23.80
23.78
25.23
23.96
21.84
13.40
23.80
24.66
52
1.011
FCF / Net incomex
0.301
0.347
0.401
0.453
0.505
0.564
0.556
0.621
0.583
0.672
0.967
0.583
0.530
23
14.04
ROIC%
11.23
8.39
7.88
10.70
7.98
6.44
5.20
5.85
8.77
11.46
27.85
6.44
8.18
80
15.36
Return on equity%
34.27
36.06
35.31
34.59
37.17
36.99
38.44
37.71
36.21
34.25
26.14
36.99
36.14
50
19.61
Return on assets%
6.17
4.02
3.18
3.74
1.99
0.40
0.40
0.40
2.04
2.02
6.25
0.40
2.03
34
0.72
EPS₹
0.80
0.84
0.84
0.80
0.80
0.71
0.74
0.66
0.68
0.75
0.79
(1.21%)
0.40%
—
5.40
EPS growth%
33.74
34.42
34.06
35.41
36.14
33.52
33.85
33.55
31.18
29.04
16.07
33.52
33.80
32
0.41
Bookvalue per sh₹
0.16
0.14
0.15
0.17
0.17
0.16
0.16
0.15
0.17
0.15
0.81
(1.78%)
(0.43%)
—
0.59
FCF per share₹
1.76
1.92
2.12
2.40
2.38
2.56
2.55
2.46
2.50
2.44
0.79
0.57%
3.98%
—
0.23
Dividend per sh₹
1.16
1.21
1.43
1.64
1.75
2.02
2.42
2.52
2.67
2.81
0.49
9.99%
10.79%
—
3.94
Div yield (avg)%
9.34
9.33
7.57
8.30
6.33
9.21
11.05
8.86
6.66
4.76
16.92
8.86
8.58
12
22.21
Payout ratio%
27.91
29.34
29.11
30.62
31.30
33.45
33.87
35.96
34.17
36.01
29.53
34.17
32.37
54
46.50
Shares (diluted)M
50.53
46.38
52.07
53.36
57.39
55.88
50.26
51.68
53.51
52.64
49.01
(1.71%)
1.40%
52
3.89
Buyback yield%
17.24
17.59
17.11
14.27
16.27
17.07
15.00
12.97
14.63
14.81
19.54
14.81
15.63
10
0.862
D/E ratiox
1.717
1.779
1.801
1.968
2.119
2.244
2.435
2.368
2.630
2.415
0.647
2.415
2.181
76
73.26
Enterprise value₹M
37.89
37.81
44.82
52.80
53.28
53.37
59.78
69.98
75.98
85.80
55.89
10.00%
8.28%
24
23.94
LT debt₹M
90.00
87.98
91.95
94.92
110.3
108.2
127.2
147.5
158.8
182.6
45.83
10.62%
7.73%
9
Revenue
₹80.16M
2.38%
1.00×
Cost of revenue
₹51.40M
2.60%
1.02×
Operating expenses
₹16.71M
2.25%
0.99×
Cash and investments
18.66%
Property and equipment
18.45%
Spread over hurdle
(5.37%)