27.80
Revenue₹M
35.90
37.78
40.47
43.83
47.46
49.38
53.08
55.99
59.99
64.71
30.86
6.40%
6.54%
11
24.86
Revenue growth%
7.23
4.80
2.73
5.22
5.31
2.39
0.40
2.53
0.45
0.40
28.16
0.45
2.63
76
24.68
Gross margin%
22.60
20.37
21.97
19.27
19.69
16.76
18.19
20.85
19.54
22.21
15.51
19.54
20.03
78
26.57
Operating margin%
22.44
24.71
22.21
21.00
18.21
15.34
17.18
18.79
20.71
19.95
17.37
18.79
20.33
94
18.83
Net margin%
6.27
3.60
5.38
5.03
6.26
6.40
9.19
7.97
6.87
8.10
9.48
7.97
6.34
69
21.78
P/E ratio (avg)x
20.61
21.57
23.66
25.97
23.99
23.32
22.92
22.76
21.22
20.82
6.572
22.76
22.84
58
14.74
EV/EBITx
34.32
33.25
34.85
32.75
32.16
32.36
34.74
33.47
31.30
33.52
28.31
33.47
33.36
31
5.05
FCF yield (avg)%
23.76
25.23
25.68
26.69
23.89
26.20
27.43
25.33
22.60
22.98
8.08
25.33
25.28
51
26.77
FCF margin%
22.61
20.39
18.47
16.94
14.57
17.09
14.77
17.65
18.10
18.85
25.07
17.65
17.88
12
1.612
FCF / Net incomex
0.232
0.197
0.170
0.184
0.169
0.162
0.156
0.153
0.143
0.153
0.592
0.153
0.165
16
22.54
ROIC%
25.53
26.55
26.46
24.91
23.61
25.42
26.01
27.23
27.38
25.29
4.28
26.01
25.77
53
3.44
Return on equity%
1.76
0.40
0.40
2.20
5.14
6.42
8.80
8.46
10.22
8.96
16.66
8.80
5.78
8
22.96
Return on assets%
30.07
28.64
28.39
26.91
27.77
24.85
22.59
22.06
22.85
20.64
5.54
22.59
25.88
27
2.24
EPS₹
2.69
2.74
2.64
2.69
2.58
2.69
2.58
2.67
2.31
2.44
2.40
(1.16%)
(0.79%)
—
3.73
EPS growth%
15.15
17.77
15.21
12.34
12.37
14.84
12.50
9.60
9.62
8.37
21.38
9.62
12.43
13
1.53
Bookvalue per sh₹
0.97
1.08
1.25
1.25
1.20
1.33
1.51
1.81
2.17
2.55
2.44
16.16%
11.76%
—
1.62
FCF per share₹
2.53
2.81
2.68
2.43
2.36
2.61
2.79
2.82
2.74
2.65
1.37
2.31%
0.89%
—
0.62
Dividend per sh₹
4.12
4.73
5.56
6.15
6.85
7.36
8.05
8.74
8.70
9.07
2.03
5.77%
9.05%
—
10.68
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
1.73
0.40
2.21
3.88
29.74
1.73
0.40
89
24.54
Payout ratio%
25.38
25.51
27.36
24.58
25.47
28.46
28.73
29.66
28.72
26.04
29.72
28.72
26.70
16
14.53
Shares (diluted)M
14.92
15.23
17.74
17.49
19.03
20.28
22.96
22.78
24.99
26.42
14.56
6.78%
5.43%
53
27.89
Buyback yield%
6.59
7.76
5.78
6.59
7.28
8.28
10.18
8.04
6.17
3.51
19.74
8.04
6.94
10
0.871
D/E ratiox
1.266
1.333
1.445
1.481
1.299
1.307
1.211
1.114
1.059
0.946
0.917
1.114
1.282
54
34.52
Enterprise value₹M
37.87
38.14
42.09
39.46
40.50
44.94
46.61
47.87
50.20
57.83
38.38
7.38%
4.65%
67
12.48
LT debt₹M
70.49
80.49
87.86
84.34
86.76
93.30
93.40
99.47
108.3
119.4
51.59
6.59%
6.95%
84
Revenue
₹64.71M
6.54%
1.00×
Cost of revenue
₹33.53M
6.57%
1.00×
Operating expenses
₹14.83M
5.84%
0.94×
Property and equipment
21.17%
Cash and investments
13.95%
Spread over hurdle
(1.07%)