57.83
Revenue₹M
34.83
38.18
40.83
44.63
48.63
52.68
58.36
62.64
69.28
76.27
61.13
9.42%
8.93%
13
17.07
Revenue growth%
7.54
9.07
10.26
9.58
8.54
7.44
9.24
7.86
7.35
9.86
7.78
7.86
8.81
60
2.26
Gross margin%
12.81
14.53
16.06
13.70
12.38
10.11
9.61
9.16
9.60
7.92
27.51
9.60
11.25
39
11.26
Operating margin%
19.08
20.22
20.93
19.59
20.78
19.57
18.61
18.52
17.24
14.37
2.29
18.52
19.33
77
25.99
Net margin%
24.38
25.54
26.32
29.13
31.29
31.70
34.26
31.97
33.28
30.31
3.59
31.97
30.80
56
21.45
P/E ratio (avg)x
28.68
31.11
31.19
32.73
36.84
37.48
39.17
40.52
47.60
47.09
37.94
40.52
37.16
69
36.91
EV/EBITx
20.85
23.21
23.42
25.90
29.16
32.92
33.86
34.65
35.26
35.11
28.29
34.65
31.04
51
14.07
FCF yield (avg)%
33.84
34.32
33.99
35.52
36.76
39.05
39.19
38.43
35.79
33.75
9.17
38.43
35.66
25
2.14
FCF margin%
21.54
18.55
19.79
22.20
20.33
20.41
20.94
19.78
22.36
23.86
13.16
20.94
20.67
42
0.403
FCF / Net incomex
2.182
2.436
2.509
2.719
2.974
2.844
2.714
2.863
3.092
2.899
1.460
2.863
2.782
7
19.15
ROIC%
24.40
26.65
28.90
27.15
28.69
29.61
29.66
31.82
30.26
28.35
23.96
29.66
28.80
5
28.82
Return on equity%
31.50
31.42
28.49
30.63
31.53
32.10
33.35
31.26
29.30
30.25
15.47
31.26
31.34
30
29.31
Return on assets%
23.08
23.78
26.26
24.49
26.06
23.19
21.73
19.85
21.90
23.84
25.53
21.90
23.49
77
2.24
EPS₹
1.80
2.01
2.13
2.06
2.06
2.23
2.58
2.70
3.03
3.30
2.29
9.94%
5.68%
—
10.07
EPS growth%
13.88
11.89
14.57
14.68
14.50
16.59
15.30
12.44
9.88
7.29
21.05
12.44
14.19
87
2.13
Bookvalue per sh₹
2.24
2.55
2.76
2.66
3.11
3.66
3.55
4.15
4.43
4.77
0.45
8.89%
8.98%
—
1.39
FCF per share₹
0.76
0.79
0.72
0.63
0.58
0.51
0.45
0.39
0.41
0.39
1.37
(7.74%)
(8.09%)
—
2.19
Dividend per sh₹
1.42
1.31
1.32
1.40
1.33
1.32
1.40
1.39
1.27
1.23
1.84
(1.47%)
(1.48%)
—
2.83
Div yield (avg)%
16.59
14.32
11.36
13.92
11.47
10.50
10.62
12.17
14.81
14.61
22.89
12.17
13.05
72
3.35
Payout ratio%
1.01
0.40
1.25
1.35
0.40
2.42
2.96
0.40
0.40
3.27
15.44
2.42
1.13
36
10.88
Shares (diluted)M
18.47
17.61
19.17
22.09
25.22
25.24
29.06
31.90
30.88
33.21
10.77
5.66%
6.87%
29
28.22
Buyback yield%
14.94
14.74
16.53
18.24
16.47
16.53
18.82
18.98
19.45
18.38
24.06
18.82
17.38
55
0.719
D/E ratiox
1.298
1.237
1.379
1.461
1.501
1.403
1.545
1.769
1.988
1.941
1.162
1.769
1.481
20
86.01
Enterprise value₹M
127.8
132.7
124.5
115.6
129.4
126.1
133.7
146.1
164.6
157.5
20.26
4.00%
1.86%
41
6.353
LT debt₹M
41.44
46.60
50.36
54.69
55.46
51.88
47.21
51.46
52.70
54.64
57.62
(0.30%)
2.74%
73
Revenue
₹76.27M
8.93%
1.00×
Cost of revenue
₹50.96M
8.87%
0.99×
Operating expenses
₹9.444M
9.19%
1.02×
Cash and investments
19.27%
Spread over hurdle
(10.95%)