38.00
Revenue₹M
45.92
49.78
54.20
57.80
62.44
68.45
75.42
83.54
90.43
96.42
40.91
9.08%
8.37%
38
16.43
Revenue growth%
7.08
6.08
7.16
4.30
3.15
3.35
4.98
4.99
2.64
5.51
8.96
4.98
4.99
19
23.09
Gross margin%
11.50
12.02
11.12
8.46
8.16
9.78
8.15
10.17
7.58
9.98
9.32
9.78
9.88
10
3.53
Operating margin%
29.15
31.69
29.05
29.95
29.24
30.29
28.02
29.00
26.55
28.36
17.14
28.36
29.10
13
10.31
Net margin%
16.71
16.73
15.55
16.31
16.17
14.20
13.66
13.69
12.93
15.57
18.09
13.69
15.56
35
33.22
P/E ratio (avg)x
44.55
50.76
57.48
63.52
70.88
72.08
85.67
99.36
118.5
121.1
14.74
99.36
71.48
69
34.76
EV/EBITx
27.39
26.48
26.40
27.83
27.44
27.65
28.00
29.22
32.42
35.60
18.72
29.22
27.74
25
14.69
FCF yield (avg)%
4.80
3.13
0.92
0.40
2.38
4.54
4.82
7.38
7.36
6.50
22.21
6.50
4.67
39
26.38
FCF margin%
30.15
27.58
25.96
27.04
29.72
28.87
31.31
29.51
32.43
35.37
12.87
31.31
29.62
31
0.826
FCF / Net incomex
0.332
0.341
0.351
0.348
0.389
0.396
0.393
0.404
0.440
0.457
0.973
0.404
0.391
16
29.64
ROIC%
35.21
32.92
31.73
28.81
28.96
26.29
25.80
24.15
23.93
21.35
8.24
24.15
27.55
95
4.79
Return on equity%
19.55
21.09
22.30
24.19
26.76
24.43
26.96
25.42
27.11
25.47
26.01
25.47
24.93
65
24.62
Return on assets%
12.40
10.51
11.35
11.27
13.17
10.91
12.59
12.80
13.04
15.06
5.39
12.80
12.49
9
3.92
EPS₹
1.82
1.73
1.53
1.34
1.40
1.31
1.30
1.42
1.43
1.29
4.01
(1.58%)
(3.78%)
—
17.26
EPS growth%
10.29
9.96
8.34
10.27
8.61
5.90
8.47
5.54
8.20
6.42
6.16
6.42
8.40
48
4.53
Bookvalue per sh₹
3.93
3.79
4.28
4.83
4.81
4.64
4.88
5.44
5.85
6.20
4.23
5.21%
5.71%
—
3.33
FCF per share₹
7.36
8.22
8.13
7.95
7.71
7.27
7.35
7.87
8.71
9.16
4.16
3.49%
2.41%
—
0.91
Dividend per sh₹
2.95
3.10
3.23
3.14
3.08
2.75
2.51
2.72
2.72
2.65
5.53
(2.99%)
(1.67%)
—
22.53
Div yield (avg)%
7.89
10.64
12.37
13.31
12.09
13.62
11.77
10.46
12.41
10.45
27.63
11.77
11.93
34
2.33
Payout ratio%
21.66
20.03
21.87
19.23
20.73
21.70
23.62
24.47
24.53
25.17
22.88
24.47
21.78
69
13.77
Shares (diluted)M
10.50
11.41
11.86
11.37
9.793
8.901
8.289
8.862
8.593
7.552
13.78
(5.06%)
(3.74%)
35
20.64
Buyback yield%
19.32
22.23
19.98
22.64
21.19
23.76
24.01
21.45
21.67
22.41
4.25
22.41
21.95
29
1.724
D/E ratiox
0.461
0.434
0.407
0.448
0.428
0.464
0.493
0.443
0.469
0.436
1.433
0.464
0.445
26
98.11
Enterprise value₹M
165.6
164.5
169.6
196.1
218.7
241.1
226.4
216.1
249.0
251.4
47.83
2.83%
5.66%
47
30.75
LT debt₹M
75.47
81.96
81.60
83.58
84.45
91.49
101.5
114.0
124.2
127.9
42.60
8.65%
4.44%
73
Revenue
₹96.42M
8.37%
1.00×
Cost of revenue
₹67.49M
8.37%
1.00×
Operating expenses
₹19.50M
7.91%
0.96×
Cash and investments
15.27%
Property and equipment
14.16%
Spread over hurdle
(2.39%)