17.17
Revenue₹M
35.58
37.00
39.67
42.76
45.21
47.46
49.31
52.50
56.44
59.85
18.10
5.77%
5.75%
19
4.42
Revenue growth%
22.22
21.68
21.45
19.31
19.71
17.74
16.36
18.84
19.82
18.55
17.17
18.55
19.51
92
12.14
Gross margin%
0.40
2.79
5.55
6.53
7.13
6.11
5.95
5.20
7.04
5.28
27.25
5.95
5.75
28
2.32
Operating margin%
21.61
21.23
21.60
22.42
22.99
24.65
25.73
28.24
29.58
27.88
21.21
27.88
23.82
60
14.58
Net margin%
33.39
36.09
38.33
41.12
39.76
37.86
39.43
40.63
41.53
43.01
5.02
40.63
39.59
22
13.64
P/E ratio (avg)x
33.86
32.10
28.75
29.99
29.27
26.02
24.10
24.58
25.35
22.30
20.10
24.58
27.39
14
23.56
EV/EBITx
14.63
13.54
12.72
13.33
14.37
13.28
14.73
13.61
14.55
13.92
37.92
13.92
13.76
29
7.01
FCF yield (avg)%
4.96
4.19
4.68
6.60
8.26
7.84
9.72
10.37
12.37
11.51
16.68
10.37
8.05
16
5.96
FCF margin%
1.30
2.96
2.27
4.25
2.87
0.78
3.38
2.06
0.62
1.34
17.35
1.34
2.16
74
1.177
FCF / Net incomex
0.873
0.814
0.878
0.805
0.873
0.857
0.953
1.002
1.083
1.131
0.826
1.002
0.875
30
19.85
ROIC%
7.75
5.25
7.38
9.19
8.24
7.60
6.35
8.95
11.61
9.65
11.40
8.95
7.99
48
11.63
Return on equity%
24.73
24.95
25.45
22.90
24.15
26.70
26.51
27.35
24.82
26.82
2.16
26.70
25.20
42
21.46
Return on assets%
29.66
29.15
31.14
33.43
33.34
31.78
34.12
37.12
36.09
36.51
28.39
36.09
33.38
38
5.59
EPS₹
7.23
7.93
7.19
7.77
7.89
7.21
7.40
7.20
6.90
6.37
5.89
(4.19%)
(0.80%)
—
23.29
EPS growth%
20.65
18.13
17.94
20.34
20.82
17.98
18.70
16.80
15.28
14.06
14.06
16.80
18.05
85
10.10
Bookvalue per sh₹
1.98
2.24
2.61
3.12
3.64
3.70
3.84
3.72
3.94
4.31
8.26
3.44%
8.79%
—
9.23
FCF per share₹
6.58
6.34
6.57
7.46
7.27
7.53
7.69
8.44
9.09
10.67
4.42
7.97%
6.19%
—
2.90
Dividend per sh₹
5.80
5.55
5.14
5.55
5.88
5.37
5.30
4.60
4.91
4.79
5.27
(4.02%)
(1.59%)
—
14.16
Div yield (avg)%
3.34
5.47
3.62
4.14
2.05
0.40
1.09
3.27
5.62
7.81
11.71
3.27
3.48
60
7.13
Payout ratio%
25.43
26.90
29.03
27.35
29.98
28.92
29.02
27.67
26.81
24.73
20.36
27.67
27.51
93
3.123
Shares (diluted)M
3.796
3.968
3.737
3.785
3.688
3.941
4.193
4.736
5.037
4.875
3.177
5.74%
3.30%
20
28.31
Buyback yield%
11.98
12.95
10.63
8.76
6.38
9.02
9.85
10.12
10.96
10.54
29.48
10.12
10.33
94
1.136
D/E ratiox
0.844
0.819
0.718
0.745
0.703
0.647
0.638
0.625
0.669
0.636
0.609
0.638
0.686
63
19.27
Enterprise value₹M
3.055
3.203
3.478
3.287
3.549
3.345
3.092
3.115
2.904
2.678
55.98
(5.48%)
(1.74%)
48
43.14
LT debt₹M
48.37
57.13
57.78
64.77
75.90
79.71
89.62
90.38
92.31
101.6
9.437
6.01%
9.68%
14
Revenue
₹59.85M
5.75%
1.00×
Cost of revenue
₹37.00M
5.68%
0.99×
Operating expenses
₹14.03M
6.29%
1.05×
Cash and investments
14.28%
Spread over hurdle
(5.59%)