108.0
Revenue₹M
184.6
180.7
179.5
180.5
183.7
187.2
191.7
191.5
196.1
196.2
111.0
1.33%
0.82%
61
16.34
Revenue growth%
23.24
23.35
22.70
24.25
23.47
21.83
19.61
18.79
20.61
21.78
14.05
20.61
22.27
45
24.85
Gross margin%
17.86
16.06
16.87
15.38
14.11
16.80
18.04
18.64
16.92
14.07
14.58
16.92
16.84
31
3.71
Operating margin%
4.85
6.15
6.14
4.22
2.97
5.04
3.99
2.81
1.52
0.58
21.73
2.81
4.11
37
11.42
Net margin%
18.57
18.76
15.83
18.76
17.21
19.80
19.25
19.21
20.58
20.97
12.44
19.80
18.99
22
17.27
P/E ratio (avg)x
13.04
11.55
12.63
13.24
11.71
11.80
12.85
11.26
10.54
9.893
33.50
11.26
11.76
22
21.65
EV/EBITx
59.82
60.73
71.57
73.39
82.70
86.79
96.68
112.6
129.2
147.0
37.15
112.6
84.74
21
20.11
FCF yield (avg)%
29.57
31.58
31.54
32.89
34.97
37.67
37.17
37.69
39.73
38.09
19.71
37.69
36.07
38
11.16
FCF margin%
22.96
23.18
21.60
23.40
21.62
21.92
24.05
22.62
21.71
21.60
3.52
21.92
22.27
30
0.970
FCF / Net incomex
1.743
1.895
2.115
1.996
2.067
2.199
2.075
2.196
2.292
2.316
0.412
2.199
2.095
13
22.80
ROIC%
5.31
3.39
3.02
2.41
2.29
0.40
0.40
0.40
0.89
0.40
19.37
0.40
1.59
69
19.06
Return on equity%
5.05
2.69
5.33
5.18
2.50
2.26
3.94
5.02
3.00
2.95
29.03
3.00
3.47
21
4.45
Return on assets%
20.40
20.48
21.22
19.64
22.05
20.27
19.41
17.81
20.08
19.11
8.97
19.41
20.18
6
13.39
EPS₹
9.35
9.04
8.00
7.76
7.04
5.95
5.57
5.07
4.98
4.56
13.72
(8.32%)
(7.41%)
—
14.74
EPS growth%
6.43
7.46
6.73
9.37
12.24
13.82
16.79
17.61
15.72
17.10
24.00
16.79
13.03
29
6.34
Bookvalue per sh₹
4.46
4.13
3.77
4.00
3.71
3.84
3.73
3.60
3.42
3.73
17.98
0.07%
(1.41%)
—
22.48
FCF per share₹
14.54
13.11
12.37
13.11
14.24
13.86
15.23
16.38
17.38
16.41
22.99
2.88%
0.98%
—
13.84
Dividend per sh₹
4.95
4.81
4.79
4.71
4.33
3.99
3.86
4.16
4.04
3.83
8.50
(2.40%)
(1.70%)
—
21.69
Div yield (avg)%
19.66
19.53
19.97
20.23
20.87
19.58
20.98
21.04
22.58
21.52
15.46
21.04
20.55
69
13.21
Payout ratio%
29.98
31.62
34.50
33.03
30.04
27.53
29.20
29.07
26.11
28.76
10.14
28.76
29.59
67
11.66
Shares (diluted)M
9.824
9.627
8.273
8.773
7.612
8.030
7.243
6.957
7.033
7.288
11.47
(0.87%)
(3.25%)
33
28.20
Buyback yield%
24.90
23.26
24.75
27.45
24.93
24.92
27.43
28.33
26.38
28.95
29.69
27.43
25.65
68
0.512
D/E ratiox
0.941
1.117
1.332
1.474
1.486
1.642
1.823
1.937
1.892
2.107
1.371
1.892
1.564
6
84.79
Enterprise value₹M
146.6
172.5
194.7
214.8
249.5
258.3
258.0
301.3
332.6
396.5
257.3
9.70%
12.43%
18
131.8
LT debt₹M
280.2
270.5
289.1
329.4
351.5
382.1
418.2
393.7
372.8
439.3
225.3
4.56%
6.22%
28
Revenue
₹196.2M
0.82%
1.00×
Cost of revenue
₹130.9M
0.70%
0.99×
Operating expenses
₹47.60M
1.23%
1.04×
Cash and investments
15.98%
Property and equipment
14.76%
Spread over hurdle
(3.33%)