11.60
Revenue₹M
103.1
108.1
115.5
119.5
124.3
128.9
137.7
146.2
153.9
163.2
12.15
5.59%
5.11%
27
24.72
Revenue growth%
12.72
14.67
17.12
19.41
21.42
19.29
16.73
19.63
17.89
20.42
25.66
19.29
18.59
57
29.76
Gross margin%
15.84
13.48
16.00
14.37
14.08
13.08
14.13
12.81
10.86
11.19
11.39
12.81
13.78
93
7.99
Operating margin%
5.65
6.00
5.14
2.87
4.36
1.76
0.44
0.46
2.46
1.13
14.80
1.13
2.67
23
11.34
Net margin%
27.97
25.58
23.93
22.48
22.44
22.75
23.78
24.62
25.34
25.78
22.26
24.62
24.28
85
14.58
P/E ratio (avg)x
32.11
28.48
24.61
22.19
23.57
21.26
21.12
21.39
20.36
17.37
11.25
21.12
21.79
20
17.73
EV/EBITx
9.292
10.10
9.190
9.419
9.001
9.556
9.420
10.02
9.672
9.451
22.36
9.556
9.436
77
11.75
FCF yield (avg)%
3.62
2.94
1.46
0.89
0.64
0.40
1.90
0.40
1.30
2.23
5.67
1.30
1.38
56
13.17
FCF margin%
3.75
5.16
4.65
7.42
9.16
11.03
9.18
10.37
10.13
10.77
17.92
10.37
9.17
56
1.134
FCF / Net incomex
1.302
1.353
1.270
1.151
1.152
1.213
1.328
1.460
1.588
1.779
0.142
1.460
1.315
75
22.67
ROIC%
0.40
1.04
0.86
0.40
1.05
1.56
2.51
0.99
0.51
1.31
19.63
1.31
1.02
64
20.94
Return on equity%
18.71
16.38
16.72
18.87
18.03
18.37
16.17
14.32
14.96
16.69
21.18
16.17
16.70
63
19.99
Return on assets%
25.55
26.56
27.69
26.16
27.18
28.15
27.07
28.46
30.13
30.77
14.80
28.46
27.44
77
1.38
EPS₹
1.48
1.43
1.45
1.61
1.63
1.74
1.76
1.87
2.14
2.35
1.46
7.58%
5.01%
—
26.69
EPS growth%
30.42
28.72
30.28
29.35
30.08
30.38
29.64
28.98
29.01
26.84
12.22
29.01
29.49
58
1.76
Bookvalue per sh₹
1.70
1.84
1.86
1.87
1.75
1.90
1.71
1.77
1.59
1.58
1.58
(2.03%)
(0.59%)
—
1.14
FCF per share₹
2.71
2.71
3.08
3.59
3.73
4.33
4.82
5.69
6.56
6.39
1.95
11.37%
10.32%
—
0.39
Dividend per sh₹
0.91
0.95
0.95
1.11
1.25
1.35
1.56
1.52
1.80
2.03
0.99
10.24%
10.00%
—
26.51
Div yield (avg)%
12.73
10.47
11.57
10.80
10.87
10.11
10.74
11.02
11.26
11.17
5.25
11.02
10.95
72
6.74
Payout ratio%
10.60
7.85
5.30
5.52
6.00
5.19
6.13
7.73
9.98
11.51
3.18
7.73
6.93
61
23.23
Shares (diluted)M
25.10
27.24
29.77
29.04
29.77
33.65
34.87
35.49
32.38
33.99
23.79
2.68%
4.00%
43
14.51
Buyback yield%
4.81
1.95
3.91
3.98
6.80
5.36
3.37
0.82
3.54
0.87
13.54
3.37
3.72
76
0.120
D/E ratiox
1.991
2.229
2.443
2.630
2.516
2.786
2.639
2.773
2.960
3.083
0.550
2.786
2.634
16
121.2
Enterprise value₹M
74.20
67.71
64.14
66.34
73.72
66.47
66.27
60.87
65.07
60.64
28.92
(3.83%)
(1.83%)
32
15.80
LT debt₹M
68.38
65.07
61.82
57.36
65.37
68.02
68.48
68.71
75.10
79.71
24.45
4.05%
1.53%
71
Revenue
₹163.2M
5.11%
1.00×
Cost of revenue
₹104.0M
4.85%
0.98×
Operating expenses
₹36.34M
5.31%
1.02×
Cash and investments
16.20%
Property and equipment
15.98%
Spread over hurdle
(2.33%)