11.80
Revenue₹M
22.23
23.79
25.71
27.02
28.93
31.08
33.68
35.47
38.00
40.84
12.18
7.14%
6.89%
23
23.93
Revenue growth%
12.86
14.60
13.27
12.03
13.10
11.32
11.36
8.63
10.30
9.35
20.71
10.30
11.69
9
29.47
Gross margin%
10.59
8.53
11.50
14.08
13.44
12.99
12.86
15.41
16.92
14.41
9.70
14.41
13.21
10
27.50
Operating margin%
2.95
3.07
3.48
6.16
5.33
4.30
5.96
6.80
9.22
6.85
27.48
6.80
5.64
79
17.96
Net margin%
26.55
26.10
28.55
28.25
29.24
29.67
29.50
32.34
31.94
31.55
13.95
31.55
29.37
61
29.85
P/E ratio (avg)x
25.88
28.78
27.66
29.53
28.08
28.55
29.83
29.60
27.78
28.24
10.55
28.55
28.39
34
24.50
EV/EBITx
12.21
12.99
12.96
14.11
13.41
13.69
14.91
16.11
17.16
15.75
26.69
15.75
13.90
18
7.01
FCF yield (avg)%
22.16
20.68
18.90
20.87
23.09
22.87
25.18
27.68
25.39
23.60
27.69
25.18
22.98
55
20.58
FCF margin%
6.65
4.81
1.88
0.40
0.84
0.40
0.40
0.40
0.40
3.16
12.27
0.40
0.62
40
0.905
FCF / Net incomex
0.870
0.830
0.789
0.884
0.957
0.995
1.011
1.089
1.038
1.107
0.161
1.038
0.976
22
6.79
ROIC%
23.80
22.83
24.81
27.74
27.24
27.68
27.01
24.07
25.87
28.33
11.90
27.01
26.44
82
8.11
Return on equity%
3.76
2.43
3.00
4.80
7.37
10.32
13.23
14.40
11.94
12.72
5.76
12.72
8.85
88
21.07
Return on assets%
17.14
18.08
18.29
16.66
18.62
17.60
17.10
15.06
17.59
14.90
11.07
17.10
17.37
89
0.53
EPS₹
1.14
1.30
1.25
1.28
1.50
1.73
1.69
1.83
2.14
2.36
0.59
9.59%
7.84%
—
9.59
EPS growth%
32.31
30.62
33.35
34.93
34.45
32.07
34.31
33.22
33.72
35.54
16.54
33.72
33.53
42
1.17
Bookvalue per sh₹
2.25
2.42
2.15
2.16
2.41
2.37
2.46
2.34
2.16
2.14
1.05
(2.31%)
0.41%
—
2.89
FCF per share₹
1.41
1.28
1.13
1.15
1.18
1.16
1.14
1.07
0.95
1.05
2.52
(2.22%)
(3.29%)
—
1.95
Dividend per sh₹
3.03
3.16
3.55
3.67
3.79
3.60
3.52
3.38
3.80
3.60
2.66
(1.00%)
1.31%
—
27.58
Div yield (avg)%
1.15
0.40
0.40
0.40
0.40
0.40
2.84
5.02
3.66
1.87
7.68
2.84
0.77
20
23.62
Payout ratio%
5.82
5.04
2.50
3.32
0.56
1.86
0.96
3.77
3.88
5.44
21.03
3.77
3.55
69
8.553
Shares (diluted)M
5.938
5.603
5.068
4.382
3.721
3.523
3.120
3.012
3.067
2.912
8.272
(4.78%)
(8.46%)
64
10.90
Buyback yield%
22.84
25.73
28.70
26.35
24.32
21.83
20.20
18.20
20.93
23.02
29.35
20.93
22.93
33
0.786
D/E ratiox
1.244
1.061
1.084
1.173
1.026
1.106
1.063
0.993
0.846
0.783
0.267
0.993
1.062
13
33.01
Enterprise value₹M
32.93
35.77
42.12
47.22
49.17
48.20
55.63
56.11
65.24
65.35
15.56
5.86%
8.09%
39
17.88
LT debt₹M
15.72
17.00
16.79
19.29
20.99
22.95
26.62
26.58
29.47
27.62
4.718
5.65%
6.56%
73
Revenue
₹40.84M
6.89%
1.00×
Cost of revenue
₹19.85M
6.57%
0.97×
Operating expenses
₹7.631M
7.84%
1.09×
Property and equipment
17.05%
Cash and investments
15.65%
Spread over hurdle
21.04%