30.10
Revenue₹M
35.81
38.80
41.28
43.61
46.45
48.99
50.93
53.78
57.56
61.76
31.90
5.86%
6.26%
83
23.09
Revenue growth%
33.46
33.01
32.83
30.25
31.62
32.11
31.15
30.19
32.87
34.94
29.90
32.11
32.47
64
21.51
Gross margin%
21.95
21.97
19.61
16.64
15.80
13.47
15.97
17.04
16.77
15.78
15.88
15.97
16.70
63
27.27
Operating margin%
18.81
21.70
24.60
21.92
23.52
24.31
23.72
21.24
21.16
22.93
10.82
22.93
22.42
35
16.83
Net margin%
19.48
18.95
16.54
13.90
15.64
16.58
18.38
19.16
18.22
20.73
24.18
18.38
18.30
8
19.61
P/E ratio (avg)x
7.032
7.740
8.706
8.293
9.498
10.87
10.78
11.69
12.00
11.10
30.66
11.10
10.14
59
32.79
EV/EBITx
19.83
20.84
21.83
24.65
27.08
29.20
30.40
35.02
37.23
36.62
9.664
35.02
28.14
35
2.52
FCF yield (avg)%
24.71
26.43
25.99
27.29
28.91
31.69
29.02
30.38
33.08
34.63
21.40
31.69
28.97
93
19.79
FCF margin%
22.98
25.55
26.60
23.81
24.65
23.99
21.16
21.29
21.83
19.50
20.66
21.29
23.39
22
1.089
FCF / Net incomex
1.056
0.994
0.991
0.892
0.797
0.746
0.680
0.626
0.663
0.641
1.294
0.663
0.772
80
20.42
ROIC%
10.01
11.15
8.91
8.02
7.19
6.24
8.30
9.98
11.65
12.82
6.88
9.98
9.44
14
23.19
Return on equity%
5.68
2.92
5.83
5.27
8.00
8.14
10.54
12.50
11.38
9.87
26.60
10.54
8.07
15
20.21
Return on assets%
24.04
22.12
21.14
23.03
22.96
25.68
26.74
24.77
22.15
23.87
23.61
24.77
23.45
14
1.08
EPS₹
2.42
2.29
2.47
2.78
2.63
2.99
3.05
2.93
2.73
2.92
1.16
2.13%
2.66%
—
21.14
EPS growth%
27.29
28.44
28.34
29.95
32.55
34.66
34.81
36.56
39.29
37.66
19.73
36.56
33.60
83
1.39
Bookvalue per sh₹
1.01
0.99
0.89
0.92
0.97
0.91
0.85
0.91
0.85
0.81
2.57
(3.64%)
(3.07%)
—
2.76
FCF per share₹
2.30
2.71
2.98
3.09
3.53
3.40
3.36
3.95
3.87
4.05
1.98
2.80%
6.40%
—
2.65
Dividend per sh₹
3.38
3.46
3.92
4.07
4.63
4.24
4.26
4.31
4.10
3.77
2.70
(4.06%)
0.06%
—
2.97
Div yield (avg)%
2.46
1.17
0.40
0.46
0.40
0.40
0.40
0.50
0.96
0.73
11.41
0.50
0.48
25
18.16
Payout ratio%
9.68
7.96
8.18
6.61
8.10
10.80
11.31
11.66
11.82
13.10
21.64
11.66
10.24
49
15.77
Shares (diluted)M
17.01
18.44
19.38
21.78
22.47
24.05
25.33
27.71
29.58
30.23
16.47
6.11%
6.39%
41
3.39
Buyback yield%
29.65
27.08
26.18
25.77
23.49
21.57
22.49
21.36
23.08
22.43
3.95
22.43
23.28
88
0.179
D/E ratiox
1.750
1.591
1.583
1.772
1.816
1.956
1.791
1.873
1.918
1.994
1.147
1.918
1.803
73
6.668
Enterprise value₹M
32.64
31.79
28.55
27.67
27.21
23.58
23.77
25.84
23.50
24.80
27.47
(1.84%)
(1.94%)
64
28.08
LT debt₹M
11.49
12.17
11.24
9.760
8.410
8.600
8.249
7.494
7.762
6.961
20.01
(3.71%)
(4.58%)
69
Revenue
₹61.76M
6.26%
1.00×
Cost of revenue
₹43.23M
6.26%
1.00×
Operating expenses
₹12.28M
6.01%
0.98×
Cash and investments
13.90%
Spread over hurdle
(12.46%)