141.1
Revenue₹M
54.08
59.84
65.66
69.92
76.57
84.12
88.95
95.31
104.1
110.5
147.6
7.62%
8.03%
57
3.53
Revenue growth%
22.80
24.69
27.53
28.24
25.58
23.83
21.44
22.45
22.75
23.47
29.88
22.75
23.65
61
12.73
Gross margin%
9.94
12.17
12.79
10.47
10.11
8.31
7.99
9.85
10.85
13.76
3.88
9.85
10.29
58
9.03
Operating margin%
32.37
33.77
36.01
34.79
35.57
35.15
33.45
33.32
33.11
32.47
15.91
33.32
33.61
92
28.47
Net margin%
1.82
3.01
5.34
5.73
6.12
7.40
5.21
3.35
1.35
0.40
6.16
3.35
4.28
73
15.04
P/E ratio (avg)x
28.95
33.21
37.05
34.98
37.42
35.41
35.86
37.65
38.92
40.87
20.07
37.65
36.46
56
13.69
EV/EBITx
53.27
55.59
57.52
67.58
68.26
68.44
79.49
80.79
95.27
97.37
24.07
80.79
68.35
50
29.63
FCF yield (avg)%
18.43
16.35
14.89
17.73
19.46
21.05
21.16
18.80
17.49
16.11
13.34
18.80
18.08
26
9.96
FCF margin%
11.36
11.69
11.40
13.54
15.35
14.93
14.89
16.94
17.83
15.69
11.75
15.69
14.91
66
0.757
FCF / Net incomex
0.961
0.892
0.834
0.751
0.818
0.745
0.825
0.818
0.770
0.707
1.733
0.770
0.818
8
19.42
ROIC%
24.97
22.09
22.04
19.36
20.28
17.62
18.04
18.30
17.50
15.11
17.55
17.62
18.83
14
22.03
Return on equity%
5.48
4.55
2.36
1.78
1.63
2.77
3.51
6.48
7.28
6.08
5.42
6.08
4.03
11
14.52
Return on assets%
12.10
9.18
10.66
10.82
10.38
10.66
8.15
7.25
8.33
6.82
5.84
8.15
9.78
61
5.03
EPS₹
5.87
6.34
7.40
7.47
8.44
8.37
9.52
9.58
10.96
11.50
5.33
6.39%
7.80%
—
29.01
EPS growth%
19.83
19.96
20.83
19.99
18.27
19.49
21.69
19.74
18.47
20.46
24.42
19.74
19.90
67
4.83
Bookvalue per sh₹
5.50
6.22
6.92
7.83
8.31
9.22
9.94
10.44
10.13
9.62
5.17
2.96%
5.43%
—
4.55
FCF per share₹
2.15
2.39
2.44
2.82
3.03
3.24
3.32
3.65
3.49
3.94
3.16
5.38%
6.70%
—
6.29
Dividend per sh₹
2.75
2.48
2.43
2.18
2.00
2.05
1.97
1.96
2.00
2.04
1.15
0.41%
(3.36%)
—
5.39
Div yield (avg)%
25.05
25.32
26.33
23.86
24.76
23.90
25.36
24.71
24.32
24.21
14.37
24.32
24.73
34
21.23
Payout ratio%
7.51
8.60
8.42
7.87
8.80
7.39
6.05
7.07
9.86
11.43
28.35
7.39
8.15
71
18.23
Shares (diluted)M
18.24
18.12
17.47
17.46
17.37
16.95
15.14
12.88
12.19
11.26
18.68
(8.30%)
(4.00%)
90
16.23
Buyback yield%
27.48
29.59
30.48
30.85
28.63
26.24
28.22
29.89
30.29
30.33
8.82
29.89
29.74
50
0.344
D/E ratiox
0.680
0.672
0.742
0.765
0.883
0.946
1.122
1.310
1.452
1.643
1.037
1.310
0.915
31
27.28
Enterprise value₹M
5.666
6.002
5.377
4.768
4.859
4.901
5.318
5.346
5.886
6.400
33.55
5.66%
(0.05%)
35
8.905
LT debt₹M
142.1
130.6
117.9
122.7
119.3
108.5
96.02
88.51
83.34
78.32
136.2
(8.07%)
(5.97%)
43
Revenue
₹110.5M
8.03%
1.00×
Cost of revenue
₹77.38M
8.03%
1.00×
Operating expenses
₹21.95M
7.48%
0.95×
Cash and investments
17.21%
Spread over hurdle
(9.19%)