35.03
Revenue₹M
73.48
76.75
79.34
81.20
86.23
90.53
95.93
97.38
101.5
107.8
38.90
4.57%
4.45%
46
7.41
Revenue growth%
32.35
33.70
33.27
32.07
31.76
32.74
34.31
32.68
33.76
30.90
8.85
32.74
32.71
66
9.93
Gross margin%
15.72
14.58
14.55
17.18
17.82
15.35
16.56
17.12
15.23
12.97
13.07
15.35
15.53
89
26.06
Operating margin%
25.05
27.70
27.92
25.33
26.67
27.19
28.63
31.47
33.38
32.00
21.74
31.47
27.81
56
3.89
Net margin%
2.56
0.42
2.74
2.50
2.85
3.75
5.12
4.46
5.26
6.17
2.60
5.12
3.30
45
25.12
P/E ratio (avg)x
24.39
24.63
27.88
27.79
29.85
31.20
29.13
30.45
33.07
30.60
7.631
30.60
29.49
73
12.06
EV/EBITx
25.75
30.61
32.12
34.06
33.96
33.39
37.79
43.40
42.01
40.22
29.65
40.22
34.01
38
18.60
FCF yield (avg)%
10.57
9.45
6.81
7.60
8.66
7.23
7.83
9.06
10.05
9.80
19.00
9.06
8.86
41
16.65
FCF margin%
9.63
9.41
8.77
11.38
10.36
9.14
8.19
8.17
7.19
6.29
9.21
8.17
8.96
55
0.994
FCF / Net incomex
0.967
1.101
1.055
1.096
1.182
1.266
1.297
1.217
1.207
1.167
0.437
1.217
1.175
17
17.88
ROIC%
2.97
0.40
3.32
1.92
2.58
2.54
3.66
3.65
5.62
8.27
15.89
3.66
3.14
62
20.91
Return on equity%
14.33
15.82
14.69
14.96
17.45
15.56
14.78
14.62
12.76
14.99
2.91
14.78
14.87
57
12.76
Return on assets%
9.24
11.42
8.43
9.89
8.08
6.03
7.61
7.64
8.86
6.76
5.20
7.61
8.26
78
0.66
EPS₹
1.62
1.70
1.94
1.92
2.24
2.57
2.74
2.66
3.06
3.21
0.73
7.47%
8.63%
—
13.57
EPS growth%
16.51
17.61
19.38
19.45
18.33
17.51
18.57
16.08
13.67
14.24
10.72
16.08
17.56
36
2.29
Bookvalue per sh₹
3.22
3.39
3.83
4.20
3.97
4.21
4.40
4.96
5.24
5.24
2.64
5.70%
4.47%
—
2.46
FCF per share₹
1.06
0.94
0.89
0.92
0.91
0.99
0.97
0.94
0.89
0.82
1.20
(2.15%)
(1.75%)
—
0.95
Dividend per sh₹
2.61
2.89
2.87
2.51
2.28
2.18
1.97
2.03
1.92
1.94
2.41
(3.18%)
(3.33%)
—
13.40
Div yield (avg)%
19.84
22.35
22.71
22.90
24.23
24.61
24.98
27.46
25.82
27.67
21.54
25.82
24.42
83
2.43
Payout ratio%
23.76
21.34
20.70
21.36
20.99
23.49
24.78
22.88
24.41
23.38
9.73
23.49
23.13
81
14.10
Shares (diluted)M
18.09
20.74
21.28
24.21
23.83
26.48
30.69
35.77
38.36
36.88
13.47
9.13%
8.80%
9
17.84
Buyback yield%
5.30
5.83
6.40
9.26
12.06
11.04
11.61
10.05
9.42
6.73
5.43
10.05
9.34
79
1.368
D/E ratiox
0.865
0.952
1.040
1.106
1.110
1.167
1.199
1.271
1.273
1.285
1.496
1.271
1.138
58
65.45
Enterprise value₹M
46.95
42.32
37.82
36.35
36.29
33.80
31.29
26.91
24.51
26.61
90.88
(6.02%)
(6.62%)
63
32.50
LT debt₹M
12.28
12.89
12.80
13.85
13.06
12.38
12.99
14.58
16.57
16.10
43.79
4.28%
2.95%
58
Revenue
₹107.8M
4.45%
1.00×
Cost of revenue
₹61.18M
4.42%
1.00×
Operating expenses
₹20.14M
5.25%
1.08×
Cash and investments
15.69%
Spread over hurdle
15.01%