33.00
Revenue₹M
82.97
83.98
84.29
83.77
83.55
86.81
88.35
89.56
89.64
89.07
35.07
1.29%
1.08%
31
29.77
Revenue growth%
24.57
22.02
19.54
21.54
24.43
22.86
19.99
18.01
16.83
14.25
25.21
18.01
20.76
11
7.11
Gross margin%
31.87
29.89
30.70
28.10
30.51
30.98
29.71
27.11
27.02
25.54
24.73
27.11
29.80
37
26.99
Operating margin%
15.18
13.41
15.24
16.49
16.37
17.73
16.60
14.17
14.98
17.45
7.95
16.60
15.81
94
27.90
Net margin%
14.95
17.77
17.86
19.16
19.77
20.78
20.00
21.42
22.49
24.82
9.25
21.42
19.88
47
9.105
P/E ratio (avg)x
38.88
43.21
40.38
36.36
32.16
32.55
29.66
28.36
26.38
27.93
7.538
28.36
32.36
53
7.928
EV/EBITx
32.83
33.71
37.71
39.95
36.18
34.54
32.91
31.71
32.93
31.99
14.53
32.91
33.32
19
11.96
FCF yield (avg)%
13.43
13.54
11.85
10.85
12.53
13.72
14.06
16.06
17.89
19.11
26.52
16.06
13.63
34
3.20
FCF margin%
17.57
15.57
16.20
15.95
13.16
14.96
13.72
13.53
12.44
14.14
22.02
13.72
14.55
34
0.918
FCF / Net incomex
0.458
0.501
0.518
0.548
0.543
0.556
0.630
0.662
0.775
0.900
0.107
0.662
0.552
51
27.25
ROIC%
12.00
9.01
9.35
8.67
5.89
4.14
4.99
7.88
9.57
8.14
21.31
7.88
8.41
77
4.40
Return on equity%
18.06
17.05
15.57
13.95
16.75
18.40
16.70
15.15
15.22
15.30
15.13
15.30
16.14
31
17.09
Return on assets%
13.16
12.43
11.41
14.20
11.95
13.34
13.83
14.12
15.08
13.00
6.54
13.83
13.25
64
4.27
EPS₹
4.91
5.20
6.16
6.57
6.78
7.43
7.26
8.48
10.02
10.05
4.53
8.17%
7.71%
—
27.43
EPS growth%
25.00
24.27
22.29
21.18
21.28
22.06
20.53
22.13
25.06
24.63
27.22
22.13
22.21
54
5.64
Bookvalue per sh₹
2.41
2.29
2.45
2.52
2.48
2.69
2.61
2.74
2.91
2.92
4.08
3.31%
2.04%
—
3.89
FCF per share₹
10.32
11.80
12.41
11.81
12.97
13.09
13.55
13.34
13.45
13.63
2.05
0.99%
3.09%
—
4.94
Dividend per sh₹
3.85
4.39
4.87
5.49
5.27
4.92
4.79
5.45
5.59
5.75
6.27
1.74%
3.79%
—
19.89
Div yield (avg)%
20.99
22.76
23.01
25.12
24.38
24.97
26.27
26.21
25.09
27.27
8.20
26.21
25.03
84
16.02
Payout ratio%
18.53
21.34
23.06
24.59
27.22
26.30
28.04
25.27
25.52
23.50
15.75
25.52
24.93
54
3.869
Shares (diluted)M
2.459
2.229
2.373
2.307
2.306
2.138
2.178
2.025
2.109
1.905
3.982
(3.75%)
(3.57%)
40
2.55
Buyback yield%
19.76
19.93
17.39
18.70
17.00
15.95
14.65
14.39
16.88
14.05
21.93
14.65
16.94
91
1.230
D/E ratiox
2.444
2.446
2.369
2.322
2.624
2.593
2.731
2.483
2.426
2.482
0.299
2.483
2.464
43
41.97
Enterprise value₹M
29.74
32.90
31.65
31.70
33.09
35.75
39.26
41.53
45.60
43.14
72.90
5.45%
4.93%
14
27.31
LT debt₹M
71.83
72.33
75.54
83.13
88.36
91.33
110.5
121.5
120.2
139.4
73.32
9.55%
8.51%
23
Revenue
₹89.07M
1.08%
1.00×
Cost of revenue
₹54.54M
0.79%
0.97×
Operating expenses
₹12.66M
1.10%
1.00×
Cash and investments
17.47%
Property and equipment
16.71%
Spread over hurdle
18.24%