118.5
Revenue₹M
81.72
88.72
96.44
105.0
113.5
118.8
128.3
138.2
146.1
158.0
130.4
6.84%
7.65%
81
27.06
Revenue growth%
11.04
11.61
14.35
12.20
12.10
9.45
9.49
11.33
8.73
8.09
6.35
9.45
11.19
74
24.86
Gross margin%
13.83
12.76
9.78
7.58
7.64
5.42
6.22
5.04
6.12
6.44
4.18
6.12
7.01
21
27.15
Operating margin%
7.77
9.10
6.58
8.36
10.11
12.07
10.94
12.78
11.96
14.79
27.16
12.07
10.52
80
13.03
Net margin%
22.76
21.88
23.48
22.35
23.11
23.78
25.27
25.92
25.70
28.07
24.24
25.70
23.63
12
28.33
P/E ratio (avg)x
8.364
7.114
6.179
6.089
5.567
5.364
4.867
5.129
4.719
4.635
14.56
4.867
5.466
64
33.49
EV/EBITx
23.66
24.97
27.43
26.26
30.00
33.11
39.18
42.04
45.84
43.92
21.33
42.04
31.56
91
29.74
FCF yield (avg)%
6.74
6.74
8.80
9.90
12.02
11.32
9.00
6.73
9.35
7.17
23.37
9.00
8.90
67
28.95
FCF margin%
17.88
18.92
17.36
17.83
20.14
20.97
20.62
23.56
24.61
26.93
29.58
23.56
20.38
75
1.751
FCF / Net incomex
0.851
0.937
0.901
0.968
1.064
1.249
1.408
1.668
1.936
2.000
0.417
1.668
1.157
49
9.77
ROIC%
11.59
13.93
14.18
16.00
16.24
15.08
13.27
15.25
16.54
18.63
21.82
15.25
15.17
63
17.92
Return on equity%
26.46
27.29
28.04
28.21
25.77
28.27
31.11
31.18
30.52
33.25
23.48
31.11
28.24
12
3.58
Return on assets%
11.72
14.71
15.94
14.81
12.30
14.11
12.78
12.57
10.83
12.05
22.80
12.57
12.67
52
4.56
EPS₹
1.55
1.65
1.70
1.64
1.79
1.87
1.63
1.72
1.75
1.63
4.92
(1.80%)
(0.87%)
—
14.24
EPS growth%
19.95
21.36
20.41
19.55
19.81
19.89
20.25
17.33
19.68
17.07
4.34
19.68
19.85
30
1.82
Bookvalue per sh₹
1.18
1.28
1.37
1.53
1.53
1.74
1.94
2.19
2.43
2.43
1.71
9.71%
7.11%
—
2.20
FCF per share₹
2.58
2.44
2.53
2.64
3.00
3.07
3.24
3.28
3.05
3.17
0.92
1.10%
2.23%
—
4.52
Dividend per sh₹
2.95
2.71
2.97
2.90
2.94
2.59
2.48
2.42
2.69
2.58
2.97
(2.61%)
(1.47%)
—
5.66
Div yield (avg)%
10.30
11.14
9.16
8.55
6.50
7.87
7.26
6.74
4.67
7.43
2.11
7.26
7.65
33
25.36
Payout ratio%
8.30
7.57
8.10
5.73
8.10
7.04
8.65
10.52
13.28
16.00
20.50
10.52
8.20
91
19.24
Shares (diluted)M
21.66
23.71
22.86
20.22
19.62
17.52
16.07
15.06
16.24
18.10
19.32
(1.60%)
(1.12%)
17
11.27
Buyback yield%
16.82
15.82
14.84
14.84
15.31
17.79
19.60
22.17
21.11
20.32
13.74
20.32
17.30
13
0.231
D/E ratiox
1.745
1.957
1.961
1.919
2.007
2.029
2.122
2.400
2.520
2.888
0.366
2.400
2.018
58
105.8
Enterprise value₹M
41.62
40.71
37.46
38.52
38.23
37.70
39.62
35.62
39.28
44.10
75.19
2.90%
(0.52%)
32
22.76
LT debt₹M
134.4
127.6
119.7
125.8
125.9
138.2
129.9
115.8
103.9
101.9
140.7
(4.14%)
(2.06%)
39
Revenue
₹158.0M
7.65%
1.00×
Cost of revenue
₹83.71M
7.59%
1.00×
Operating expenses
₹40.23M
8.04%
1.04×
Cash and investments
19.88%
Spread over hurdle
(6.72%)