47.74
Revenue₹M
41.58
44.24
47.53
51.01
55.93
60.27
65.22
70.63
75.05
82.02
51.51
7.96%
7.78%
34
17.88
Revenue growth%
18.65
18.50
21.02
23.71
20.93
18.04
18.52
20.22
21.02
21.06
22.50
20.22
20.57
59
19.94
Gross margin%
0.40
2.43
3.15
6.00
8.32
8.38
11.28
13.73
15.81
14.47
24.92
13.73
8.35
92
23.62
Operating margin%
20.46
19.54
20.71
21.76
21.76
19.67
21.16
19.46
19.93
20.35
5.51
19.93
20.41
52
17.15
Net margin%
9.04
6.24
8.74
9.01
11.03
8.17
10.98
13.06
10.26
11.00
3.42
10.98
9.65
34
30.06
P/E ratio (avg)x
22.43
19.96
20.53
20.46
21.94
23.29
21.97
24.13
22.23
23.57
21.53
23.29
22.10
6
6.018
EV/EBITx
23.67
20.38
21.06
21.88
21.14
18.92
17.36
15.55
13.93
13.74
30.13
15.55
19.65
60
5.79
FCF yield (avg)%
11.07
11.37
12.93
11.48
13.74
12.03
12.10
12.55
13.00
11.21
22.72
12.10
12.06
30
3.04
FCF margin%
7.43
6.79
9.54
6.91
4.26
3.22
2.32
3.71
0.80
0.76
26.78
2.32
3.99
40
1.747
FCF / Net incomex
1.002
1.096
1.031
1.073
1.059
1.211
1.374
1.552
1.765
1.911
1.482
1.552
1.154
74
25.80
ROIC%
34.23
34.21
37.10
38.47
37.82
35.51
37.38
34.99
37.97
36.68
11.46
36.68
36.89
69
6.77
Return on equity%
14.64
17.48
17.93
16.98
17.73
20.51
22.14
23.34
22.95
20.38
2.23
22.14
19.16
18
9.79
Return on assets%
21.66
24.28
21.75
23.76
23.15
25.62
28.00
26.46
29.29
27.98
24.28
27.98
24.95
93
0.83
EPS₹
0.83
0.98
0.95
0.99
1.05
1.02
1.08
1.27
1.44
1.45
0.87
6.68%
7.56%
—
23.92
EPS growth%
20.26
21.16
20.11
20.64
20.56
19.84
18.56
19.57
19.40
17.33
17.94
19.40
19.98
58
0.28
Bookvalue per sh₹
0.41
0.36
0.32
0.30
0.32
0.34
0.30
0.32
0.33
0.34
0.20
1.58%
(2.46%)
—
0.38
FCF per share₹
0.95
0.99
0.99
1.03
1.06
1.20
1.37
1.67
1.63
1.88
0.30
12.17%
6.94%
—
0.46
Dividend per sh₹
0.19
0.21
0.21
0.23
0.23
0.24
0.23
0.26
0.29
0.27
0.55
3.63%
3.40%
—
23.38
Div yield (avg)%
19.56
22.25
23.85
25.01
27.81
30.28
28.50
30.39
31.78
29.65
10.85
30.28
28.15
82
27.95
Payout ratio%
19.46
21.67
24.22
25.46
22.56
21.12
20.26
22.95
22.27
23.29
19.10
22.27
22.42
94
39.06
Shares (diluted)M
36.93
35.52
38.13
33.22
30.39
28.20
24.40
23.84
23.36
20.18
38.81
(7.86%)
(5.41%)
14
10.14
Buyback yield%
4.09
2.23
3.13
3.60
0.75
3.18
4.18
4.52
2.16
3.25
4.95
3.25
3.22
13
1.521
D/E ratiox
0.312
0.345
0.393
0.450
0.520
0.561
0.593
0.687
0.673
0.784
1.640
0.673
0.540
28
65.37
Enterprise value₹M
47.68
47.12
45.41
47.05
51.75
51.43
57.19
61.57
61.82
65.29
17.81
4.76%
3.14%
87
91.83
LT debt₹M
101.6
113.9
127.8
129.0
142.4
146.5
140.8
158.8
166.4
183.5
55.45
5.21%
7.24%
50
Revenue
₹82.02M
7.78%
1.00×
Cost of revenue
₹55.08M
7.85%
1.01×
Operating expenses
₹9.839M
8.05%
1.03×
Goodwill & intangibles
18.52%
Cash and investments
14.33%
Spread over hurdle
(4.93%)