48.42
Revenue₹M
78.68
79.66
81.65
81.00
83.11
82.23
81.64
83.86
84.15
86.05
49.50
0.70%
1.01%
70
20.96
Revenue growth%
25.11
22.19
24.90
26.08
26.28
26.62
28.76
29.91
29.98
28.41
20.99
28.76
26.45
57
24.14
Gross margin%
5.15
4.42
4.57
7.10
5.59
3.41
5.51
3.65
5.40
4.05
21.26
4.05
4.86
10
17.01
Operating margin%
6.39
9.16
10.98
8.96
10.23
10.97
10.71
12.53
9.57
6.92
17.40
10.71
9.90
76
11.96
Net margin%
30.17
31.14
29.23
27.63
29.60
30.45
29.62
27.52
30.31
30.56
26.95
30.31
29.89
49
12.29
P/E ratio (avg)x
26.86
30.53
28.01
28.63
30.43
27.80
26.79
29.21
30.39
33.64
22.21
29.21
28.92
90
36.32
EV/EBITx
27.52
29.22
28.18
26.74
24.56
23.37
22.58
21.34
21.34
19.84
34.24
21.34
23.97
73
29.95
FCF yield (avg)%
12.13
11.40
8.74
11.29
10.23
11.77
10.61
10.41
7.80
7.81
19.77
10.41
10.51
91
24.01
FCF margin%
14.68
12.18
10.26
9.51
9.23
7.10
7.16
8.04
8.08
5.39
25.40
7.16
8.66
95
1.492
FCF / Net incomex
2.069
2.096
2.263
2.636
2.958
3.298
3.321
3.877
4.033
4.145
1.182
3.877
3.128
48
8.85
ROIC%
22.58
24.11
25.09
24.51
23.99
22.44
23.33
23.35
23.67
21.80
4.00
23.33
23.51
48
14.90
Return on equity%
29.83
29.37
32.32
29.64
32.57
32.20
29.29
31.05
29.56
28.81
22.49
29.56
29.73
8
9.69
Return on assets%
16.87
18.11
19.79
19.34
18.85
19.39
21.96
19.10
20.08
22.08
11.85
20.08
19.37
42
0.53
EPS₹
0.75
0.78
0.74
0.70
0.72
0.76
0.74
0.70
0.70
0.68
0.54
(1.33%)
0.22%
—
18.69
EPS growth%
7.05
6.50
9.09
7.41
6.40
5.79
8.03
8.47
10.03
12.57
14.88
8.47
7.72
23
0.35
Bookvalue per sh₹
0.92
1.06
1.09
1.04
1.04
1.00
1.01
1.19
1.25
1.18
0.17
2.57%
2.89%
—
0.12
FCF per share₹
0.30
0.33
0.38
0.38
0.45
0.43
0.42
0.48
0.55
0.66
0.60
8.29%
9.80%
—
0.38
Dividend per sh₹
0.94
0.95
1.09
1.19
1.41
1.65
1.78
1.90
1.97
2.12
0.45
8.43%
10.20%
—
20.19
Div yield (avg)%
4.57
5.17
2.99
4.28
5.93
6.57
6.74
4.41
6.85
6.55
20.27
6.57
5.55
29
11.21
Payout ratio%
5.67
2.75
2.53
0.40
2.29
1.71
2.95
5.73
7.80
9.56
18.17
5.73
2.85
68
41.42
Shares (diluted)M
44.79
43.12
46.43
50.21
46.27
49.27
48.12
52.44
48.55
53.12
41.10
2.80%
2.24%
16
13.22
Buyback yield%
8.86
6.67
7.12
9.75
11.54
9.92
11.32
9.77
7.41
9.03
27.01
9.77
9.39
33
1.656
D/E ratiox
0.944
1.047
0.933
1.037
1.107
1.174
1.052
0.931
0.867
0.945
0.893
0.945
0.991
79
59.53
Enterprise value₹M
72.19
86.23
90.13
90.32
93.66
101.2
99.53
118.0
142.9
159.6
6.286
11.25%
9.52%
27
56.91
LT debt₹M
17.97
17.89
20.33
19.49
20.16
21.75
20.68
22.67
24.81
26.42
49.78
5.56%
4.38%
68
Revenue
₹86.05M
1.01%
1.00×
Cost of revenue
₹45.31M
1.02%
1.00×
Operating expenses
₹21.74M
1.38%
1.04×
Cash and investments
17.13%
Spread over hurdle
15.88%