95.84
Revenue₹M
60.15
66.17
71.54
78.18
84.10
90.87
98.12
107.2
113.6
121.3
104.5
7.61%
7.80%
78
16.04
Revenue growth%
8.63
8.26
9.09
11.72
10.63
10.36
12.39
15.19
17.31
17.50
8.30
15.19
11.17
34
25.20
Gross margin%
26.17
26.78
28.83
31.09
33.58
32.42
34.27
33.61
32.30
31.09
14.33
32.42
31.70
71
12.94
Operating margin%
13.72
13.00
10.78
9.28
9.98
9.30
8.21
6.00
5.17
7.45
25.52
7.45
9.29
93
15.00
Net margin%
17.48
17.75
16.97
18.41
18.24
19.15
19.06
21.30
22.79
24.81
14.45
21.30
18.73
63
36.20
P/E ratio (avg)x
18.06
19.48
21.18
24.17
26.85
28.91
29.04
29.62
33.67
40.08
27.07
29.62
27.88
43
8.841
EV/EBITx
16.80
18.11
17.66
18.73
18.35
20.46
18.61
19.57
21.94
20.53
32.42
20.46
18.67
67
26.92
FCF yield (avg)%
15.17
16.15
15.72
15.25
15.44
13.10
14.55
15.21
17.73
18.01
9.76
15.21
15.34
76
12.56
FCF margin%
12.71
10.20
12.58
12.76
9.95
8.53
7.22
10.02
7.30
4.77
25.27
7.30
9.99
55
1.495
FCF / Net incomex
0.783
0.743
0.667
0.646
0.630
0.674
0.629
0.673
0.610
0.607
0.502
0.629
0.657
34
21.07
ROIC%
15.97
13.06
12.59
14.00
16.43
18.04
16.52
16.93
18.63
19.24
17.63
18.04
16.47
13
25.80
Return on equity%
6.50
5.69
4.85
7.29
8.86
8.95
11.37
11.01
8.03
8.03
24.67
8.95
8.03
87
8.28
Return on assets%
8.90
9.17
9.44
8.27
9.71
8.94
10.12
12.15
10.62
9.92
15.76
10.12
9.58
89
5.58
EPS₹
3.19
3.58
3.43
3.37
3.28
3.50
3.66
3.75
3.64
3.97
6.18
3.87%
2.09%
—
4.83
EPS growth%
25.93
26.20
24.45
21.65
24.00
23.80
21.29
19.64
18.96
19.78
27.53
19.78
22.73
89
4.27
Bookvalue per sh₹
6.72
6.96
6.75
7.70
7.69
8.67
9.51
10.68
10.63
11.77
3.44
8.89%
5.08%
—
5.10
FCF per share₹
3.26
2.99
2.68
2.54
2.25
2.45
2.47
2.60
2.36
2.12
7.59
(1.18%)
(4.95%)
—
3.11
Dividend per sh₹
10.33
9.89
10.71
12.09
13.68
13.97
14.67
16.29
16.74
18.72
7.12
6.47%
6.61%
—
5.99
Div yield (avg)%
18.39
21.28
22.07
19.24
21.90
21.85
20.65
22.89
20.95
21.77
6.89
21.77
21.53
41
4.71
Payout ratio%
0.50
1.19
1.52
3.59
3.68
5.18
7.26
5.90
4.69
5.04
22.28
5.18
4.18
85
11.36
Shares (diluted)M
12.17
14.02
15.34
17.34
18.67
19.67
18.75
18.12
20.18
21.90
10.99
3.24%
5.76%
71
6.75
Buyback yield%
13.48
13.56
11.93
13.48
15.46
13.04
12.31
11.03
9.15
9.15
22.17
11.03
12.67
11
0.961
D/E ratiox
1.400
1.372
1.503
1.635
1.715
1.765
1.802
1.747
1.902
1.910
1.453
1.802
1.731
44
32.53
Enterprise value₹M
24.05
25.70
28.76
28.72
29.17
31.07
34.13
38.74
40.06
47.95
66.83
10.45%
8.12%
47
62.06
LT debt₹M
139.4
162.6
178.3
200.4
209.1
231.5
251.0
273.3
302.0
281.5
37.05
6.12%
8.88%
66
Revenue
₹121.3M
7.80%
1.00×
Cost of revenue
₹84.07M
8.01%
1.02×
Operating expenses
₹15.78M
7.26%
0.95×
Property and equipment
20.82%
Cash and investments
14.77%
Spread over hurdle
(3.45%)