57.42
Revenue₹M
59.53
63.58
69.42
72.98
78.78
85.04
90.55
97.32
104.4
110.3
60.13
6.96%
7.31%
76
17.67
Revenue growth%
1.96
4.93
6.36
9.14
8.36
6.71
5.94
7.49
4.78
2.82
12.68
5.94
6.15
48
7.37
Gross margin%
17.11
17.82
17.52
15.54
16.39
17.42
18.69
16.65
19.07
20.55
10.71
18.69
17.47
43
5.90
Operating margin%
30.61
31.81
30.95
29.14
30.59
30.33
27.61
27.69
29.35
29.55
15.42
29.35
29.94
65
24.18
Net margin%
15.72
15.96
18.29
18.98
18.82
19.32
17.63
15.93
17.41
17.28
28.51
17.41
17.52
25
15.60
P/E ratio (avg)x
24.84
26.18
25.93
25.25
22.76
21.29
23.89
23.74
21.26
22.24
15.53
22.24
23.82
76
13.95
EV/EBITx
47.44
55.86
66.29
67.59
78.75
78.70
93.54
105.7
117.1
121.5
22.41
105.7
78.73
56
5.58
FCF yield (avg)%
4.56
7.03
9.67
12.65
12.03
12.78
11.85
13.91
14.73
13.40
9.51
13.40
12.34
26
13.24
FCF margin%
17.83
16.58
16.17
15.69
13.96
11.63
12.79
12.17
10.12
9.96
5.22
11.63
13.38
82
1.707
FCF / Net incomex
0.307
0.345
0.397
0.371
0.376
0.398
0.371
0.372
0.390
0.374
0.195
0.374
0.373
58
14.83
ROIC%
5.44
4.93
6.67
4.12
6.55
7.90
5.58
8.04
10.55
10.48
10.13
8.04
6.61
65
28.29
Return on equity%
25.82
27.78
26.04
24.72
22.08
24.73
24.84
22.82
24.83
24.97
24.11
24.83
24.83
52
3.73
Return on assets%
20.74
22.50
23.90
21.88
20.75
20.68
23.47
20.65
20.62
23.28
25.91
20.68
21.31
42
3.32
EPS₹
4.20
4.11
3.82
3.53
3.35
3.67
3.37
3.32
3.48
3.80
3.62
2.57%
(1.47%)
—
26.64
EPS growth%
2.13
0.40
1.74
0.42
2.47
1.41
1.75
2.74
3.80
6.79
6.45
2.74
1.94
11
4.97
Bookvalue per sh₹
1.33
1.41
1.41
1.41
1.23
1.06
1.12
1.08
0.92
0.96
3.34
(4.70%)
(4.74%)
—
3.27
FCF per share₹
6.16
6.56
7.71
8.06
9.24
9.81
9.42
9.71
9.58
11.04
2.90
3.61%
7.53%
—
6.17
Dividend per sh₹
4.94
4.75
5.15
5.23
5.23
5.24
4.72
4.07
3.73
4.07
4.41
(4.88%)
(2.27%)
—
8.11
Div yield (avg)%
0.40
0.40
3.39
2.51
0.44
1.96
2.60
5.42
7.74
9.03
16.57
5.42
2.56
32
25.24
Payout ratio%
2.32
2.34
4.55
5.65
5.70
4.50
5.27
3.89
6.78
7.11
14.67
5.27
4.91
7
10.17
Shares (diluted)M
10.05
9.814
9.840
9.141
9.925
8.755
9.419
8.873
7.684
6.833
10.57
(7.19%)
(2.95%)
94
25.73
Buyback yield%
8.49
10.99
11.33
11.48
13.89
16.23
16.64
19.46
18.10
19.60
16.85
18.10
15.06
20
0.158
D/E ratiox
1.474
1.717
1.955
1.929
1.922
2.204
2.333
2.649
2.712
2.579
0.170
2.579
2.079
47
18.41
Enterprise value₹M
132.6
154.9
183.0
180.8
172.3
195.7
198.1
230.0
236.5
226.0
114.1
5.58%
5.54%
52
21.50
LT debt₹M
8.294
8.177
7.989
7.264
7.754
7.743
7.687
8.479
9.154
10.19
75.01
5.62%
3.08%
36
Revenue
₹110.3M
7.31%
1.00×
Cost of revenue
₹48.78M
7.25%
0.99×
Operating expenses
₹25.55M
7.23%
0.99×
Cash and investments
15.20%
Spread over hurdle
22.49%