105.0
Revenue₹M
149.0
147.9
149.4
153.1
155.8
158.5
157.1
156.7
155.7
159.6
113.0
0.48%
0.86%
7
20.16
Revenue growth%
17.89
19.05
19.67
17.91
16.82
16.40
18.13
15.26
15.12
14.19
8.52
15.26
17.35
49
29.01
Gross margin%
1.44
3.94
1.31
0.40
2.16
3.04
3.90
2.02
2.64
0.40
7.77
2.64
2.09
76
15.21
Operating margin%
3.56
5.49
7.21
7.44
6.09
4.66
7.56
8.04
8.07
9.79
18.44
8.04
7.33
75
16.51
Net margin%
11.77
10.65
8.14
7.13
8.16
9.28
8.16
6.49
4.68
6.28
20.04
6.49
8.15
87
18.82
P/E ratio (avg)x
58.13
61.94
62.91
64.77
73.44
71.43
79.66
89.54
104.0
120.6
24.40
89.54
72.43
89
9.665
EV/EBITx
15.79
17.54
15.62
15.64
14.79
14.51
14.86
14.35
12.67
14.13
26.11
14.35
14.83
20
2.01
FCF yield (avg)%
18.84
16.61
15.06
16.33
14.88
15.96
15.46
18.35
16.65
15.79
5.62
15.96
16.14
14
6.26
FCF margin%
2.22
4.48
5.85
6.53
8.31
5.89
7.00
7.66
9.29
8.83
23.97
7.66
6.76
82
0.609
FCF / Net incomex
2.331
2.318
2.426
2.483
2.550
2.530
2.554
2.801
3.223
3.314
1.615
2.801
2.540
78
27.74
ROIC%
32.18
30.96
33.77
35.85
32.93
32.88
32.68
35.02
35.05
33.40
3.63
33.40
33.16
16
6.50
Return on equity%
28.64
30.38
27.44
25.90
25.16
22.40
24.69
26.14
23.83
21.44
10.93
23.83
25.53
71
26.74
Return on assets%
28.53
31.07
33.44
33.30
34.49
36.44
39.09
39.64
38.79
39.58
3.53
39.09
35.47
55
1.78
EPS₹
4.36
3.96
3.61
3.78
3.24
3.27
2.81
2.79
2.65
2.40
1.91
(5.78%)
(5.00%)
—
9.67
EPS growth%
22.81
20.11
17.20
16.62
14.54
15.11
16.50
14.79
15.75
17.75
11.34
15.75
16.56
94
3.70
Bookvalue per sh₹
2.36
2.34
2.74
2.77
3.12
3.07
2.98
2.88
2.78
3.30
4.28
1.18%
3.49%
—
4.47
FCF per share₹
0.91
1.00
1.09
1.13
1.20
1.16
1.20
1.12
1.08
1.13
4.42
(1.08%)
3.64%
—
3.63
Dividend per sh₹
2.15
2.40
2.38
2.68
2.91
3.13
3.57
3.98
4.43
4.77
1.18
10.35%
7.97%
—
4.47
Div yield (avg)%
24.10
25.81
25.32
22.36
21.49
19.70
18.61
18.63
17.28
18.56
26.87
18.61
20.60
25
29.86
Payout ratio%
11.60
12.21
10.46
10.25
8.68
11.50
9.09
9.06
11.14
11.08
16.86
11.08
10.77
90
21.78
Shares (diluted)M
21.60
21.49
23.25
22.77
22.94
20.67
22.00
23.14
24.05
23.76
22.25
0.71%
0.87%
20
16.82
Buyback yield%
0.96
2.84
4.75
4.63
7.57
8.49
8.20
10.68
11.68
12.49
13.16
10.68
7.88
46
0.546
D/E ratiox
2.104
2.115
2.508
2.717
3.005
3.020
3.454
3.860
4.440
4.527
0.390
3.860
3.013
11
66.99
Enterprise value₹M
155.8
158.1
157.6
146.1
139.5
124.3
115.3
106.3
107.6
97.14
33.55
(6.98%)
(3.64%)
47
63.85
LT debt₹M
20.59
22.23
20.35
22.83
22.94
21.90
21.66
21.04
22.63
22.71
42.54
(0.20%)
0.71%
74
Revenue
₹159.6M
0.86%
1.00×
Cost of revenue
₹90.59M
0.75%
0.99×
Operating expenses
₹18.79M
1.19%
1.03×
Property and equipment
20.27%
Cash and investments
19.56%
Goodwill & intangibles
17.34%
Spread over hurdle
24.74%