69.91
Revenue₹M
43.88
45.29
48.18
51.89
55.79
59.72
62.98
66.41
70.47
74.83
74.36
6.05%
6.22%
89
3.66
Revenue growth%
3.40
4.36
1.90
0.40
0.40
0.40
1.09
0.40
0.40
0.40
9.63
0.40
0.40
91
8.82
Gross margin%
15.26
12.84
11.58
14.52
11.96
14.06
16.60
15.52
16.63
18.14
25.15
16.60
14.89
67
28.18
Operating margin%
25.10
26.42
25.62
26.98
29.29
31.08
28.22
30.28
32.10
32.17
15.37
31.08
28.76
26
28.12
Net margin%
9.62
8.08
10.72
11.55
14.32
11.87
13.44
10.56
11.19
8.62
17.00
11.19
10.95
66
33.63
P/E ratio (avg)x
36.18
36.12
38.22
43.36
43.97
43.13
42.29
44.02
51.55
59.91
17.88
44.02
43.24
7
6.855
EV/EBITx
38.77
42.86
38.99
38.91
37.60
37.42
42.48
39.48
36.52
41.39
17.57
39.48
38.95
26
2.24
FCF yield (avg)%
19.91
18.23
21.09
23.80
21.50
20.88
22.27
25.16
24.91
24.81
19.09
24.81
21.89
13
7.26
FCF margin%
12.67
12.03
9.57
12.25
10.77
13.67
15.49
16.58
15.85
15.75
25.40
15.75
13.17
51
0.751
FCF / Net incomex
1.456
1.406
1.543
1.508
1.460
1.545
1.625
1.700
1.612
1.460
0.310
1.612
1.525
67
24.99
ROIC%
3.57
2.91
1.92
3.34
5.40
6.36
7.80
8.93
8.51
6.73
23.06
7.80
5.88
54
7.22
Return on equity%
28.34
29.53
30.19
31.53
30.65
27.71
26.48
25.25
27.37
28.14
26.37
27.37
28.24
63
7.35
Return on assets%
31.40
28.65
30.83
29.26
26.92
25.58
22.64
23.53
24.64
23.15
11.06
23.53
26.25
28
2.77
EPS₹
3.53
3.72
4.05
4.27
4.11
4.75
4.89
5.59
6.49
6.68
3.00
10.19%
6.17%
—
22.62
EPS growth%
21.08
18.62
21.09
21.23
22.01
24.76
23.72
25.44
25.49
25.55
22.97
25.44
22.86
41
0.95
Bookvalue per sh₹
2.02
2.09
2.01
2.09
2.11
2.24
2.53
2.87
3.03
3.58
2.35
11.17%
7.45%
—
1.12
FCF per share₹
4.39
4.33
4.35
4.83
5.14
4.85
5.27
5.69
6.19
6.01
2.42
3.20%
4.22%
—
2.49
Dividend per sh₹
3.25
3.59
3.56
4.07
4.74
5.59
6.57
6.94
7.11
7.31
1.90
9.03%
8.19%
—
29.89
Div yield (avg)%
4.91
3.49
0.69
0.40
0.77
0.95
3.34
2.37
2.24
3.64
18.94
2.37
2.30
50
8.84
Payout ratio%
29.43
28.53
29.48
31.39
31.38
29.71
30.05
32.96
34.50
36.64
28.45
32.96
30.72
10
23.66
Shares (diluted)M
19.20
20.13
19.14
19.35
16.88
18.11
19.59
20.12
17.65
17.67
23.17
0.93%
0.04%
34
20.23
Buyback yield%
4.38
2.98
4.36
7.31
4.34
2.44
3.78
3.08
1.37
3.46
29.23
3.08
3.62
48
0.213
D/E ratiox
1.363
1.290
1.305
1.491
1.374
1.368
1.321
1.472
1.472
1.559
1.021
1.472
1.371
72
83.35
Enterprise value₹M
25.92
28.10
27.96
26.15
25.91
25.91
26.95
26.31
28.13
28.57
50.24
1.97%
0.19%
32
67.43
LT debt₹M
54.80
60.68
56.38
55.81
61.51
56.13
61.81
61.36
59.11
65.24
16.39
1.18%
1.11%
76
Revenue
₹74.83M
6.22%
1.00×
Cost of revenue
₹44.48M
6.29%
1.01×
Operating expenses
₹8.598M
7.05%
1.08×
Cash and investments
16.95%
Spread over hurdle
16.31%