106.4
Revenue₹M
79.49
85.31
87.99
92.86
96.05
100.7
105.1
110.4
116.7
120.7
108.8
4.68%
4.75%
43
18.44
Revenue growth%
10.70
13.22
10.48
7.53
5.11
4.08
3.71
4.38
5.15
5.15
26.40
4.38
5.15
91
8.92
Gross margin%
33.71
34.35
33.40
30.78
30.93
30.02
29.45
31.88
30.12
31.73
10.06
30.12
31.33
39
2.15
Operating margin%
15.47
14.86
15.51
13.12
11.82
11.47
10.53
10.21
12.13
9.27
6.36
10.53
11.97
21
25.32
Net margin%
28.03
30.22
31.74
28.83
31.10
28.47
26.99
28.79
29.92
31.09
17.98
28.79
29.37
67
21.47
P/E ratio (avg)x
30.57
33.06
35.53
36.64
35.41
31.95
35.11
32.34
35.96
34.41
14.17
34.41
34.76
24
6.304
EV/EBITx
9.274
8.383
8.147
8.066
7.317
8.035
7.736
7.404
6.948
6.598
6.071
7.404
7.885
9
29.05
FCF yield (avg)%
2.37
1.14
3.54
5.47
3.95
1.42
1.77
4.53
6.22
7.71
27.05
4.53
3.75
33
29.00
FCF margin%
0.40
2.29
4.31
6.50
8.31
9.28
6.80
5.13
7.09
7.94
9.85
7.09
6.65
91
1.693
FCF / Net incomex
1.095
1.035
0.969
0.883
0.927
0.921
1.001
1.075
1.072
1.007
0.327
1.007
1.004
63
24.91
ROIC%
6.70
9.48
12.34
14.70
12.24
12.31
12.91
14.82
13.85
11.87
28.72
12.91
12.33
6
9.73
Return on equity%
23.49
24.16
26.80
27.29
30.07
30.30
29.23
31.37
31.05
33.66
17.96
31.05
29.65
55
11.12
Return on assets%
30.57
27.92
25.01
24.46
27.13
27.34
27.92
25.00
24.47
22.73
23.53
25.00
26.07
49
3.07
EPS₹
0.56
0.57
0.61
0.53
0.57
0.54
0.54
0.58
0.53
0.45
3.22
(4.71%)
(3.66%)
—
11.39
EPS growth%
23.16
20.59
20.57
18.59
21.36
19.17
21.43
23.15
24.83
24.65
28.32
23.15
21.39
78
1.76
Bookvalue per sh₹
2.04
2.03
2.38
2.69
2.82
3.20
3.31
3.93
4.06
4.70
3.35
10.77%
8.76%
—
2.23
FCF per share₹
2.30
2.34
2.41
2.31
2.21
2.57
2.97
3.12
3.27
3.81
4.45
11.51%
6.52%
—
3.52
Dividend per sh₹
2.92
2.93
2.94
2.98
3.13
3.12
2.74
2.58
2.44
2.08
3.00
(7.79%)
(2.76%)
—
17.63
Div yield (avg)%
10.70
7.89
8.34
10.52
8.42
8.63
8.52
9.26
6.80
7.85
11.00
8.52
8.47
86
21.99
Payout ratio%
15.69
15.04
14.47
15.01
16.39
13.58
13.54
11.15
13.47
12.53
5.02
13.47
14.03
36
12.44
Shares (diluted)M
16.72
18.75
21.55
20.80
23.25
24.43
22.56
23.93
22.51
25.61
12.69
1.95%
5.07%
73
5.40
Buyback yield%
12.21
9.70
7.48
5.24
5.35
6.37
4.60
1.67
4.30
2.65
10.98
4.30
5.29
91
1.628
D/E ratiox
0.862
0.884
0.902
0.895
1.007
1.192
1.224
1.259
1.268
1.454
0.264
1.259
1.100
80
16.07
Enterprise value₹M
51.24
47.50
45.96
49.27
48.78
48.55
44.68
41.23
37.44
39.54
9.116
(4.11%)
(2.49%)
89
11.37
LT debt₹M
40.63
38.40
43.34
43.95
46.38
48.24
56.21
52.60
59.44
60.52
25.17
5.47%
5.40%
23
Revenue
₹120.7M
4.75%
1.00×
Cost of revenue
₹69.11M
4.74%
1.00×
Operating expenses
₹16.93M
4.73%
1.00×
Goodwill & intangibles
20.72%
Cash and investments
17.10%
Spread over hurdle
16.49%