77.92
Revenue₹M
85.59
87.99
89.12
91.90
91.84
93.59
95.77
95.58
98.15
99.36
84.03
1.59%
1.73%
61
26.53
Revenue growth%
25.96
24.88
27.28
26.58
26.82
24.48
25.52
25.53
23.57
22.36
25.89
24.48
25.52
31
3.04
Gross margin%
27.31
28.51
26.05
23.09
25.73
24.11
24.81
25.13
25.70
24.68
22.08
24.81
25.42
5
9.87
Operating margin%
12.79
12.98
11.88
9.01
8.02
5.75
6.57
5.18
4.39
3.72
8.91
5.18
7.29
35
17.46
Net margin%
28.35
30.29
32.57
32.97
35.96
37.22
36.69
38.65
38.50
40.11
18.37
38.50
36.32
16
30.39
P/E ratio (avg)x
13.83
12.83
14.01
13.14
14.42
14.80
16.70
16.75
16.91
18.53
32.04
16.75
14.61
56
11.96
EV/EBITx
7.903
8.901
8.890
9.886
11.06
11.17
12.02
12.14
11.51
10.82
21.02
11.51
10.94
63
5.89
FCF yield (avg)%
18.21
17.99
20.70
19.84
22.20
22.30
24.60
25.41
27.45
29.37
10.85
25.41
22.25
37
11.38
FCF margin%
32.88
35.16
32.58
34.60
35.36
33.92
32.02
32.21
30.21
30.10
17.37
32.02
32.73
65
0.967
FCF / Net incomex
1.324
1.302
1.226
1.186
1.084
1.072
1.145
1.084
1.201
1.210
0.175
1.145
1.193
21
26.97
ROIC%
32.50
33.10
35.36
37.42
34.88
32.12
34.03
34.55
33.47
32.08
22.27
33.47
33.75
92
12.06
Return on equity%
18.81
17.38
18.18
19.42
20.86
21.16
22.73
22.37
22.43
24.03
11.85
22.43
21.01
80
12.46
Return on assets%
10.66
13.36
11.09
10.67
13.29
11.54
9.99
9.11
10.05
12.34
26.20
10.05
10.88
12
4.62
EPS₹
7.35
7.81
8.13
7.87
7.18
7.05
6.46
7.03
6.67
7.25
4.82
0.19%
0.49%
—
12.16
EPS growth%
1.67
3.81
2.62
0.40
1.54
0.40
0.40
2.37
5.27
2.28
19.00
2.28
1.97
22
8.32
Bookvalue per sh₹
2.48
2.32
2.22
2.14
2.27
2.15
2.47
2.74
2.98
2.90
3.81
5.00%
1.53%
—
5.56
FCF per share₹
7.79
9.19
9.26
11.07
13.21
13.21
15.08
17.17
20.46
20.15
1.70
8.81%
9.63%
—
4.03
Dividend per sh₹
6.37
5.80
5.32
5.84
6.03
5.41
5.88
5.94
5.35
5.13
1.66
(3.20%)
(3.10%)
—
12.41
Div yield (avg)%
33.00
31.17
33.04
33.17
30.24
30.74
31.22
33.39
31.28
32.40
4.99
31.28
31.84
75
18.41
Payout ratio%
0.40
0.40
2.11
2.74
0.57
0.40
0.40
0.40
0.40
0.40
29.74
0.40
0.40
25
5.451
Shares (diluted)M
4.829
4.168
3.856
3.426
3.399
3.496
3.395
3.057
3.142
3.112
5.560
(1.75%)
(5.15%)
37
5.22
Buyback yield%
32.02
29.59
30.31
32.84
34.44
34.47
37.18
37.72
35.53
34.59
6.55
35.53
34.45
54
0.896
D/E ratiox
1.312
1.306
1.413
1.270
1.184
1.237
1.129
1.218
1.201
1.110
0.950
1.201
1.227
61
56.19
Enterprise value₹M
63.47
59.04
58.65
64.87
68.41
73.81
80.22
84.95
95.07
105.7
43.64
9.10%
6.40%
71
73.52
LT debt₹M
132.1
149.8
153.1
161.3
180.3
204.3
199.4
186.9
207.0
235.8
95.75
5.51%
7.40%
64
Revenue
₹99.36M
1.73%
1.00×
Cost of revenue
₹54.56M
1.80%
1.01×
Operating expenses
₹15.96M
0.97%
0.93×
Cash and investments
17.69%
Property and equipment
16.88%
Goodwill & intangibles
15.69%
Spread over hurdle
(1.38%)