45.98
Revenue₹M
69.95
70.60
73.19
75.16
76.28
78.09
80.72
84.61
85.71
89.68
48.39
3.29%
2.81%
51
3.44
Revenue growth%
18.74
19.82
19.80
22.55
23.36
26.10
28.28
28.53
27.84
25.75
6.92
27.84
24.55
14
18.62
Gross margin%
30.03
28.58
26.48
27.32
24.97
25.80
23.09
21.32
22.75
20.21
10.09
22.75
25.38
25
9.69
Operating margin%
11.19
13.12
12.89
15.27
13.55
15.28
18.02
20.31
23.12
20.89
18.45
20.31
15.28
29
22.34
Net margin%
13.42
16.22
16.08
13.44
12.34
10.60
8.28
9.04
10.78
13.67
9.63
10.60
12.88
32
20.55
P/E ratio (avg)x
18.10
21.24
23.88
26.44
28.29
28.42
27.55
28.07
27.70
31.89
28.69
28.07
27.62
89
15.44
EV/EBITx
19.11
21.08
23.14
25.96
29.41
32.20
31.37
30.20
33.74
32.49
9.904
32.20
29.80
24
26.60
FCF yield (avg)%
18.01
20.71
18.10
20.32
20.23
22.55
23.96
23.45
21.68
20.15
5.23
22.55
20.51
62
18.54
FCF margin%
16.83
19.82
22.11
20.51
19.21
18.11
16.61
14.79
16.42
18.06
25.57
16.61
18.08
32
1.374
FCF / Net incomex
0.585
0.622
0.584
0.622
0.619
0.565
0.604
0.539
0.532
0.503
1.573
0.539
0.585
46
4.68
ROIC%
2.27
1.37
0.40
0.40
0.40
0.40
1.77
0.40
1.21
1.68
11.74
1.21
0.80
72
26.79
Return on equity%
16.44
18.93
17.70
16.15
16.39
14.03
11.88
8.93
10.43
7.97
7.57
10.43
15.09
69
18.45
Return on assets%
1.13
0.40
2.80
2.53
3.60
6.58
7.14
7.14
5.10
5.67
28.95
6.58
4.35
47
10.90
EPS₹
12.34
12.58
13.02
12.86
12.64
12.86
14.18
15.55
17.15
17.19
11.51
6.35%
3.54%
—
6.89
EPS growth%
9.51
9.47
11.46
13.31
10.86
8.08
8.44
8.37
10.50
7.76
28.80
8.37
9.49
7
13.58
Bookvalue per sh₹
3.05
3.38
3.24
3.71
4.00
4.40
4.54
4.78
4.88
5.11
5.09
5.03%
4.64%
—
1.96
FCF per share₹
8.46
7.55
7.80
7.16
6.38
6.89
6.37
6.10
6.09
5.69
6.00
(2.28%)
(3.33%)
—
5.28
Dividend per sh₹
4.19
4.43
4.73
5.31
5.89
5.64
5.96
6.64
7.14
8.02
13.08
6.37%
6.89%
—
16.35
Div yield (avg)%
11.05
13.78
10.90
10.08
12.53
14.30
13.01
11.12
12.37
11.60
14.41
12.37
11.99
70
22.23
Payout ratio%
28.77
26.80
27.59
29.09
28.85
28.16
26.82
27.25
28.03
30.50
21.88
28.03
28.10
61
3.701
Shares (diluted)M
5.073
5.299
5.762
6.219
6.085
6.476
6.884
6.886
7.118
8.363
3.587
6.57%
6.13%
54
10.16
Buyback yield%
21.02
19.45
17.53
19.59
21.08
23.77
26.35
26.56
26.69
29.41
24.84
26.56
22.43
8
1.349
D/E ratiox
1.459
1.706
1.872
2.071
2.204
2.554
2.867
2.733
2.891
3.196
0.289
2.867
2.379
24
112.6
Enterprise value₹M
83.42
96.29
92.13
102.1
115.5
134.4
156.9
185.8
184.7
204.2
16.25
12.07%
11.00%
71
49.66
LT debt₹M
134.3
154.2
167.8
176.3
180.6
180.8
218.6
243.6
285.3
320.8
92.85
12.18%
10.47%
53
Revenue
₹89.68M
2.81%
1.00×
Cost of revenue
₹53.15M
3.15%
1.03×
Operating expenses
₹15.80M
2.41%
0.96×
Cash and investments
13.55%
Spread over hurdle
(0.18%)