86.44
Revenue₹M
61.59
66.53
69.77
73.20
76.83
83.00
89.19
93.59
101.3
105.5
94.13
6.56%
6.36%
52
20.13
Revenue growth%
11.84
14.64
15.24
17.37
18.62
21.26
21.51
20.19
21.03
21.75
16.04
21.26
19.41
54
3.77
Gross margin%
23.52
21.88
19.19
19.63
20.09
18.08
16.20
16.41
16.63
14.08
20.01
16.41
18.64
53
14.69
Operating margin%
24.67
22.36
20.95
18.55
21.45
18.84
21.09
21.29
21.96
20.82
28.16
21.09
21.19
90
2.59
Net margin%
5.31
3.54
3.79
5.46
7.33
7.59
7.07
8.43
5.74
4.80
19.52
7.07
5.60
74
9.177
P/E ratio (avg)x
31.52
32.45
34.85
29.58
26.79
27.68
25.95
23.31
24.44
24.43
21.28
24.44
27.24
87
15.46
EV/EBITx
13.34
12.22
11.62
13.05
14.06
15.90
17.64
16.25
14.76
14.68
26.86
15.90
14.37
10
26.97
FCF yield (avg)%
7.02
5.23
6.51
5.44
7.52
4.71
6.73
9.08
9.41
11.72
12.94
9.08
6.88
14
17.23
FCF margin%
15.80
13.90
15.25
17.10
14.20
12.82
15.16
13.96
13.29
15.68
13.76
13.96
14.68
10
1.473
FCF / Net incomex
0.396
0.412
0.395
0.363
0.410
0.460
0.480
0.513
0.514
0.583
0.599
0.513
0.436
53
27.80
ROIC%
22.14
23.24
25.83
26.12
24.95
24.78
25.00
25.75
22.88
22.86
25.58
24.78
24.87
48
5.14
Return on equity%
10.09
7.18
6.51
4.28
3.45
5.19
7.84
9.38
6.76
5.27
8.45
6.76
6.64
73
12.69
Return on assets%
4.26
5.33
6.03
4.56
3.15
2.68
5.15
5.03
2.48
2.69
7.50
2.69
4.41
94
2.31
EPS₹
0.74
0.76
0.78
0.81
0.87
0.99
0.96
1.14
1.33
1.44
2.40
10.73%
6.76%
—
29.87
EPS growth%
12.72
13.38
14.50
13.05
12.41
15.22
12.38
11.58
13.36
15.81
14.79
13.36
13.20
77
2.60
Bookvalue per sh₹
2.31
2.52
2.48
2.70
2.67
2.67
2.50
2.62
2.64
2.57
0.53
(0.80%)
1.97%
—
2.04
FCF per share₹
2.97
3.03
2.85
2.81
2.88
2.82
2.67
2.80
3.12
3.03
2.41
0.99%
0.16%
—
0.78
Dividend per sh₹
2.88
2.63
2.51
2.72
2.50
2.60
2.69
2.72
3.07
2.87
1.91
2.75%
1.19%
—
3.86
Div yield (avg)%
10.33
8.27
6.11
6.74
4.07
2.78
4.08
5.47
4.36
2.89
20.33
4.08
4.92
6
6.56
Payout ratio%
11.05
8.06
8.53
6.45
4.90
7.72
6.04
6.30
6.51
3.80
11.88
6.30
6.48
74
20.38
Shares (diluted)M
24.74
25.66
24.36
24.77
24.91
23.11
23.24
23.02
22.23
22.27
20.59
(2.21%)
(1.25%)
77
14.65
Buyback yield%
26.87
24.70
27.49
25.67
26.80
26.47
25.33
24.47
22.80
25.23
22.37
25.23
25.50
57
1.114
D/E ratiox
1.378
1.413
1.468
1.651
1.639
1.869
1.748
1.881
1.724
1.746
1.729
1.748
1.688
66
68.16
Enterprise value₹M
104.7
114.2
129.0
151.1
165.6
174.2
181.8
195.1
215.3
251.9
87.00
8.75%
9.84%
80
37.48
LT debt₹M
79.32
78.82
82.36
81.20
88.57
89.12
87.53
84.37
78.78
82.10
34.91
(1.51%)
0.35%
90
Revenue
₹105.5M
6.36%
1.00×
Cost of revenue
₹56.63M
6.18%
0.98×
Operating expenses
₹16.86M
6.92%
1.05×
Property and equipment
18.34%
Spread over hurdle
50.42%