84.16
Revenue₹M
71.77
75.91
79.67
86.59
93.25
98.63
106.8
113.4
119.5
126.1
91.36
6.21%
6.30%
82
17.04
Revenue growth%
13.09
11.36
9.28
9.47
11.90
14.48
13.57
11.11
11.42
12.73
3.91
12.73
11.66
79
2.68
Gross margin%
16.26
16.55
16.67
18.87
20.35
22.41
21.58
23.15
23.24
26.09
14.77
23.15
20.97
30
8.03
Operating margin%
10.15
12.76
12.90
12.29
14.21
13.50
10.52
12.60
12.91
13.83
8.50
12.91
12.83
47
21.11
Net margin%
25.64
26.72
28.48
27.73
29.42
30.88
33.66
32.36
33.80
35.15
19.85
33.66
30.15
61
20.78
P/E ratio (avg)x
11.39
10.41
9.536
10.09
10.11
9.743
10.26
9.407
10.22
9.418
35.17
9.743
10.10
70
35.45
EV/EBITx
42.94
49.72
53.76
63.33
73.58
72.66
86.75
89.74
101.7
106.7
26.85
89.74
73.12
18
9.43
FCF yield (avg)%
2.27
2.42
4.57
4.93
4.30
1.95
0.88
0.40
1.30
3.60
24.32
1.30
2.34
22
18.00
FCF margin%
2.64
0.40
1.60
0.84
0.40
2.64
2.95
2.44
5.12
3.74
15.13
2.95
2.54
76
1.730
FCF / Net incomex
1.806
2.042
2.180
2.169
2.157
2.306
2.592
2.744
2.549
2.669
0.475
2.592
2.243
6
22.48
ROIC%
5.34
2.79
1.16
0.93
3.76
0.90
1.41
1.37
0.40
0.40
9.76
0.90
1.26
29
3.49
Return on equity%
19.11
19.60
22.06
21.01
23.39
21.24
21.58
19.26
18.31
15.84
2.97
19.26
20.31
80
23.19
Return on assets%
25.06
23.35
23.22
22.41
25.18
23.28
23.79
25.98
24.83
26.63
15.47
24.83
24.31
35
0.78
EPS₹
1.86
2.01
2.07
2.08
2.30
2.66
2.89
3.04
3.12
3.59
0.83
9.30%
7.96%
—
3.36
EPS growth%
21.03
19.30
17.01
16.98
18.50
16.27
17.16
15.04
16.07
18.69
29.20
16.27
17.09
28
0.95
Bookvalue per sh₹
0.97
1.14
1.24
1.41
1.46
1.50
1.60
1.58
1.57
1.61
0.64
1.90%
5.64%
—
0.49
FCF per share₹
0.91
1.04
1.09
1.11
1.29
1.30
1.49
1.59
1.70
1.85
0.84
7.39%
8.01%
—
0.73
Dividend per sh₹
0.57
0.51
0.57
0.62
0.66
0.70
0.76
0.83
0.74
0.83
0.30
4.42%
2.88%
—
29.98
Div yield (avg)%
15.70
14.42
15.80
15.58
17.63
16.22
15.49
13.06
15.54
16.03
20.85
15.54
15.64
72
8.04
Payout ratio%
0.68
3.07
2.81
0.40
2.03
0.40
0.40
0.40
1.97
0.40
25.41
0.40
0.54
93
51.80
Shares (diluted)M
67.18
68.91
70.48
68.16
65.59
68.42
74.78
87.74
94.81
109.7
50.59
10.83%
5.92%
86
9.73
Buyback yield%
4.99
7.76
8.35
5.40
3.30
1.87
0.40
0.40
2.37
1.61
22.61
1.61
2.83
52
1.056
D/E ratiox
0.779
0.838
0.933
1.025
1.050
1.136
1.213
1.236
1.193
1.169
0.522
1.193
1.093
48
8.394
Enterprise value₹M
41.29
49.66
48.99
52.27
61.97
66.52
70.29
83.17
90.70
105.4
69.70
11.22%
9.57%
25
13.40
LT debt₹M
91.50
90.94
94.55
113.0
127.0
128.7
131.8
152.5
171.2
201.4
105.6
9.66%
9.38%
58
Revenue
₹126.1M
6.30%
1.00×
Cost of revenue
₹88.24M
6.30%
1.00×
Operating expenses
₹23.60M
5.79%
0.95×
Goodwill & intangibles
19.24%
Cash and investments
18.50%
Spread over hurdle
(10.00%)