60.80
Revenue₹M
32.89
35.92
39.73
43.27
46.29
49.63
54.52
59.54
63.30
67.16
63.00
7.73%
8.43%
46
15.41
Revenue growth%
24.96
23.35
22.37
24.02
21.21
21.00
21.15
21.25
21.86
24.44
18.95
21.25
22.12
72
26.07
Gross margin%
20.01
21.91
22.31
23.13
22.49
22.03
21.22
19.43
21.40
21.24
2.46
21.24
21.66
7
12.38
Operating margin%
11.85
12.21
14.71
17.34
16.98
19.14
17.29
19.59
20.09
18.26
14.08
19.14
17.32
74
3.64
Net margin%
14.25
15.87
15.88
18.23
16.71
19.66
20.04
19.20
18.37
20.29
9.61
19.66
18.30
70
25.45
P/E ratio (avg)x
13.51
15.05
17.40
16.34
19.01
21.42
19.85
19.01
20.24
22.12
28.16
20.24
19.01
68
29.11
EV/EBITx
32.10
34.78
35.65
35.28
34.68
31.82
30.10
30.02
26.18
23.96
13.25
30.02
31.96
27
25.84
FCF yield (avg)%
10.51
7.76
7.11
5.48
3.31
0.85
0.90
0.40
0.40
0.40
13.97
0.40
2.11
25
15.10
FCF margin%
8.37
7.98
6.73
9.70
8.95
7.92
6.79
7.25
6.87
6.76
11.32
6.87
7.59
33
1.527
FCF / Net incomex
0.584
0.625
0.674
0.626
0.640
0.651
0.705
0.700
0.725
0.804
1.663
0.705
0.663
50
13.46
ROIC%
29.76
27.20
27.23
25.51
26.94
29.50
29.74
31.42
33.27
31.33
7.58
31.33
29.62
9
9.37
Return on equity%
11.26
12.49
12.65
12.06
14.18
16.71
18.93
18.02
17.65
14.83
5.12
17.65
14.50
13
9.24
Return on assets%
9.18
6.39
7.25
6.78
7.47
9.74
11.51
8.82
10.50
11.34
4.32
10.50
9.00
12
1.36
EPS₹
1.39
1.58
1.66
1.82
1.99
1.98
2.12
2.08
2.26
2.59
1.50
5.39%
6.58%
—
16.31
EPS growth%
12.45
11.16
8.92
11.47
9.49
12.47
11.95
13.09
11.82
11.23
16.35
11.95
11.64
65
1.33
Bookvalue per sh₹
1.12
1.09
1.18
1.35
1.43
1.48
1.45
1.65
1.75
1.93
0.76
6.19%
4.95%
—
0.94
FCF per share₹
1.46
1.50
1.62
1.62
1.81
1.89
2.26
2.22
2.63
2.85
1.32
9.45%
8.91%
—
0.66
Dividend per sh₹
1.02
1.11
1.10
1.26
1.29
1.37
1.50
1.38
1.39
1.36
1.34
0.95%
2.80%
—
16.19
Div yield (avg)%
26.91
25.57
28.45
27.33
29.41
28.78
27.17
29.79
30.83
28.90
26.63
28.90
28.62
77
8.70
Payout ratio%
7.94
8.13
8.41
11.03
13.36
14.90
16.38
17.68
17.91
15.17
24.62
16.38
14.13
59
20.96
Shares (diluted)M
27.38
28.41
27.26
28.97
28.97
30.92
29.29
32.06
36.05
40.72
21.12
7.05%
4.05%
5
27.20
Buyback yield%
17.04
18.70
21.68
23.10
23.93
20.99
20.94
22.71
19.93
22.48
26.75
20.99
21.34
80
0.822
D/E ratiox
0.914
1.002
1.090
1.191
1.293
1.223
1.374
1.488
1.749
2.027
1.589
1.488
1.258
56
4.115
Enterprise value₹M
46.76
48.04
46.67
43.58
41.24
43.57
48.49
45.56
48.35
44.72
45.89
1.63%
(0.66%)
32
14.49
LT debt₹M
28.81
27.95
29.60
33.69
33.16
32.94
36.09
37.89
38.64
37.10
59.75
2.27%
3.90%
44
Revenue
₹67.16M
8.43%
1.00×
Cost of revenue
₹44.89M
8.19%
0.98×
Operating expenses
₹11.77M
8.63%
1.02×
Property and equipment
19.56%
Cash and investments
18.50%
Spread over hurdle
(0.67%)