76.14
Revenue₹M
52.65
55.71
60.62
64.45
69.52
73.76
77.01
82.15
85.73
92.99
81.84
5.99%
6.78%
45
10.31
Revenue growth%
19.04
21.02
18.69
17.13
16.99
18.09
16.59
18.84
17.93
17.57
9.86
17.93
18.01
91
23.57
Gross margin%
30.02
31.30
31.88
34.02
35.55
37.33
37.48
34.67
32.15
34.21
28.86
34.67
34.11
45
27.34
Operating margin%
20.85
20.53
18.26
17.40
15.09
12.92
13.26
15.88
14.67
15.51
2.11
14.67
15.69
66
18.00
Net margin%
13.72
16.28
18.78
20.34
20.05
17.88
16.83
16.94
19.60
17.09
15.12
17.09
17.49
15
11.90
P/E ratio (avg)x
55.57
62.38
66.58
80.84
91.84
102.3
115.3
115.2
129.6
148.1
37.44
115.3
97.07
56
7.661
EV/EBITx
24.00
24.55
24.28
23.23
25.91
25.49
25.94
25.05
28.65
33.66
26.57
25.94
25.27
7
8.87
FCF yield (avg)%
14.42
12.90
12.55
11.02
8.69
8.56
8.65
7.14
7.92
8.01
26.45
8.01
8.67
77
15.17
FCF margin%
7.00
4.01
2.84
1.21
0.79
0.66
0.40
3.38
2.30
4.22
12.31
2.30
2.57
45
0.558
FCF / Net incomex
0.885
1.052
1.212
1.215
1.372
1.417
1.624
1.667
1.954
2.237
1.135
1.667
1.394
67
28.03
ROIC%
21.70
23.19
25.37
27.80
28.14
27.67
28.96
29.38
28.54
25.73
4.79
28.54
27.74
31
11.00
Return on equity%
13.20
12.95
10.76
13.36
13.38
15.58
17.25
15.03
13.50
14.87
10.26
15.03
13.44
59
4.38
Return on assets%
14.46
16.65
19.46
21.37
21.12
23.18
20.69
23.69
24.65
26.18
14.92
23.69
21.24
7
0.39
EPS₹
0.16
0.16
0.16
0.17
0.18
0.17
0.16
0.18
0.19
0.18
0.43
(0.88%)
2.03%
—
27.36
EPS growth%
22.46
24.73
23.88
25.85
28.27
26.58
26.72
24.15
26.81
27.77
16.24
26.72
26.22
74
0.31
Bookvalue per sh₹
0.46
0.50
0.52
0.59
0.61
0.72
0.80
0.88
1.05
1.08
0.39
12.04%
9.06%
—
0.26
FCF per share₹
0.44
0.40
0.39
0.34
0.36
0.34
0.36
0.33
0.30
0.30
0.16
(3.69%)
(4.24%)
—
0.21
Dividend per sh₹
0.16
0.14
0.13
0.11
0.10
0.10
0.10
0.11
0.11
0.11
0.12
1.51%
(3.46%)
—
28.52
Div yield (avg)%
31.65
32.75
33.30
33.11
33.96
36.44
36.27
37.63
39.80
41.73
13.01
37.63
35.11
89
3.25
Payout ratio%
1.38
0.40
0.40
2.52
1.12
1.26
0.40
0.93
0.40
1.54
4.22
0.93
1.02
27
78.08
Shares (diluted)M
62.85
61.89
60.54
56.98
56.68
61.46
55.13
48.44
47.53
47.34
76.75
(3.54%)
(2.45%)
86
20.67
Buyback yield%
11.19
8.47
6.41
8.74
9.07
11.73
11.53
9.98
7.23
8.51
17.59
9.98
8.91
44
0.753
D/E ratiox
1.698
1.895
2.008
1.929
2.214
2.431
2.742
2.807
3.246
3.298
0.222
2.807
2.323
93
19.66
Enterprise value₹M
48.53
56.32
65.64
70.96
80.46
82.13
96.00
99.89
111.6
111.8
74.20
6.80%
9.71%
85
5.671
LT debt₹M
49.80
54.93
53.67
51.20
53.31
49.52
47.64
44.77
47.50
52.92
39.47
(0.15%)
(0.07%)
42
Revenue
₹92.99M
6.78%
1.00×
Cost of revenue
₹61.58M
6.39%
0.96×
Operating expenses
₹21.68M
7.55%
1.07×
Cash and investments
15.58%
Spread over hurdle
(6.65%)