95.24
Revenue₹M
139.2
153.3
164.4
173.5
185.5
197.5
209.5
227.9
242.5
259.8
97.49
6.97%
7.26%
35
29.25
Revenue growth%
16.80
19.69
17.56
19.78
17.36
14.85
14.51
16.31
16.82
17.77
25.35
16.31
17.09
47
4.87
Gross margin%
10.28
12.10
10.38
12.04
13.70
13.82
13.29
13.78
13.39
12.49
22.46
13.39
12.89
63
19.20
Operating margin%
4.98
7.19
5.65
5.42
7.41
8.30
7.39
5.25
4.78
5.79
26.36
5.79
5.72
65
28.12
Net margin%
25.54
23.70
22.70
20.20
21.53
22.80
21.65
23.71
21.29
20.57
3.55
21.65
22.17
22
7.565
P/E ratio (avg)x
17.42
19.26
21.84
24.23
27.00
27.70
27.34
29.33
27.64
26.02
37.73
27.64
26.51
27
20.40
EV/EBITx
9.963
10.70
11.03
12.08
12.10
12.88
12.63
11.25
11.65
12.91
31.66
12.63
11.86
49
19.20
FCF yield (avg)%
26.44
28.97
28.23
30.54
32.30
35.26
35.63
32.72
31.07
32.98
29.82
32.98
31.68
51
7.55
FCF margin%
9.14
10.22
7.52
7.59
9.74
11.84
10.27
11.84
10.84
10.72
25.74
10.84
10.24
69
1.288
FCF / Net incomex
0.333
0.322
0.341
0.341
0.374
0.444
0.508
0.588
0.566
0.618
0.700
0.566
0.409
92
28.00
ROIC%
14.32
14.30
11.91
9.16
10.67
12.74
12.44
15.28
13.46
16.36
19.71
13.46
13.10
41
23.11
Return on equity%
9.62
12.18
14.91
16.45
14.18
16.59
15.91
16.18
17.67
17.88
28.68
16.59
16.04
55
11.09
Return on assets%
13.79
13.59
12.76
12.91
12.08
12.24
10.17
13.13
14.15
16.09
2.14
13.13
13.02
49
34.24
EPS₹
18.79
20.70
21.58
23.29
25.77
29.08
29.49
31.40
33.92
35.18
38.00
6.42%
7.08%
—
17.55
EPS growth%
21.17
19.77
22.73
22.51
24.05
21.24
23.49
25.65
25.75
22.90
16.36
23.49
22.82
35
42.87
Bookvalue per sh₹
13.71
13.58
14.95
15.81
14.86
15.46
14.89
15.18
13.57
14.55
51.19
(0.42%)
0.79%
—
10.49
FCF per share₹
14.76
13.78
13.99
14.85
13.93
15.63
17.11
18.42
17.27
18.84
20.00
6.22%
1.52%
—
18.22
Dividend per sh₹
8.54
9.07
8.91
8.33
7.72
8.55
7.80
7.51
8.29
8.27
49.72
1.39%
0.03%
—
24.08
Div yield (avg)%
13.93
15.75
18.50
17.27
16.94
14.65
15.48
15.21
16.88
18.33
21.45
15.48
16.32
40
17.31
Payout ratio%
6.94
7.94
7.64
10.28
12.37
11.25
11.83
9.61
8.78
8.51
13.43
9.61
9.19
26
3.052
Shares (diluted)M
2.095
2.080
1.774
1.830
1.986
1.937
1.739
1.585
1.635
1.597
2.921
(4.27%)
(2.67%)
70
21.40
Buyback yield%
0.87
3.52
5.97
4.03
3.33
5.96
5.23
6.85
6.18
7.10
2.71
6.18
5.60
54
1.180
D/E ratiox
2.178
2.244
2.632
2.638
2.567
2.944
3.137
3.039
3.356
3.304
1.567
3.137
2.791
49
122.5
Enterprise value₹M
88.91
82.95
75.12
67.21
62.32
66.94
72.68
78.49
80.33
84.22
266.9
6.21%
0.02%
26
65.69
LT debt₹M
162.7
166.9
181.9
175.4
187.0
187.8
186.5
177.9
176.0
188.6
213.9
0.17%
1.80%
67
Revenue
₹259.8M
7.26%
1.00×
Cost of revenue
₹169.6M
7.52%
1.02×
Operating expenses
₹35.96M
7.24%
1.00×
Cash and investments
15.61%
Spread over hurdle
(10.35%)