85.35
Revenue₹M
51.49
54.40
59.43
63.82
68.30
71.97
77.92
85.41
90.50
97.87
94.70
7.46%
7.27%
30
16.20
Revenue growth%
9.38
6.83
5.18
5.63
8.10
10.68
12.70
14.84
13.64
12.08
23.02
12.70
10.03
94
20.47
Gross margin%
18.02
20.00
18.21
16.45
19.42
20.86
23.74
21.59
20.13
22.55
24.74
21.59
20.06
11
2.37
Operating margin%
23.10
24.55
21.85
22.72
24.70
24.79
23.90
24.04
21.66
21.41
28.91
23.90
23.50
57
9.35
Net margin%
10.65
11.52
9.86
10.30
10.42
11.99
9.44
10.61
11.02
11.33
3.01
11.02
10.63
48
29.52
P/E ratio (avg)x
22.65
22.30
22.88
25.16
25.59
26.33
23.79
22.69
21.96
21.28
23.81
22.69
22.79
37
15.90
EV/EBITx
16.24
18.38
21.79
21.24
24.70
26.45
27.80
29.81
35.20
41.41
31.85
29.81
25.57
48
28.73
FCF yield (avg)%
4.53
4.96
5.65
4.07
5.07
2.36
4.91
4.19
2.46
4.89
25.70
4.19
4.71
34
13.18
FCF margin%
10.93
9.28
7.90
7.75
9.14
10.40
9.83
9.35
11.94
11.25
9.32
10.40
9.59
57
0.612
FCF / Net incomex
1.245
1.333
1.377
1.379
1.413
1.551
1.707
1.919
2.215
2.441
0.441
1.919
1.482
77
18.86
ROIC%
9.53
10.69
12.60
14.67
17.42
17.99
17.73
19.90
19.72
21.27
18.66
19.72
17.58
20
2.55
Return on equity%
30.81
28.46
27.90
26.08
27.59
28.33
31.02
32.31
29.89
32.68
26.69
31.02
29.18
22
15.99
Return on assets%
12.23
12.03
9.66
6.89
8.35
8.07
9.92
12.13
13.46
11.66
27.27
11.66
10.79
77
4.17
EPS₹
3.82
3.49
3.83
4.18
4.05
3.77
4.23
4.48
4.83
5.16
4.36
4.98%
3.33%
—
5.52
EPS growth%
34.78
31.84
33.61
34.08
37.06
36.15
34.86
37.10
38.41
37.10
16.23
37.10
35.50
46
3.37
Bookvalue per sh₹
9.86
9.90
10.74
10.98
10.48
11.90
12.27
13.74
13.05
14.40
4.92
6.56%
5.13%
—
5.31
FCF per share₹
7.53
7.93
8.49
7.84
7.34
6.53
5.96
6.43
5.95
5.15
8.34
(6.86%)
(2.94%)
—
7.33
Dividend per sh₹
6.03
5.50
5.14
5.53
6.00
6.15
6.65
6.59
7.00
7.04
8.63
3.26%
2.63%
—
7.90
Div yield (avg)%
19.66
18.54
19.03
16.32
18.42
18.58
16.19
16.32
18.86
18.34
20.47
18.34
18.48
24
16.77
Payout ratio%
28.11
25.25
24.15
21.74
20.86
21.98
24.54
22.17
21.57
18.66
22.04
21.98
22.08
80
10.54
Shares (diluted)M
16.25
16.48
19.06
22.85
25.92
28.36
32.91
37.12
42.97
51.93
10.21
14.91%
12.07%
43
24.43
Buyback yield%
25.39
24.37
22.77
24.85
22.44
21.51
22.85
25.01
22.95
24.52
25.98
22.95
23.66
63
0.510
D/E ratiox
1.465
1.642
1.620
1.714
1.824
1.831
1.815
1.761
1.885
1.833
1.063
1.831
1.788
43
121.0
Enterprise value₹M
66.38
68.25
62.87
63.92
59.34
59.73
56.65
62.53
58.92
52.98
79.77
(2.24%)
(1.26%)
12
55.09
LT debt₹M
59.45
61.19
65.14
76.39
78.04
94.09
105.3
121.9
121.9
128.5
75.55
10.48%
7.81%
45
Revenue
₹97.87M
7.27%
1.00×
Cost of revenue
₹62.10M
7.05%
0.98×
Operating expenses
₹15.43M
6.97%
0.97×
Cash and investments
15.01%
Spread over hurdle
(5.21%)