80.79
Revenue₹M
47.95
50.97
55.60
59.55
65.25
68.72
72.50
79.10
86.90
94.64
82.66
7.72%
7.67%
43
10.26
Revenue growth%
2.28
1.67
0.40
0.40
2.08
4.11
6.12
7.92
7.18
8.45
21.56
7.18
3.20
74
13.68
Gross margin%
15.54
14.44
16.10
17.03
15.25
16.68
14.18
13.29
15.33
16.32
14.79
15.33
15.43
25
3.37
Operating margin%
0.40
0.40
1.37
3.22
3.55
5.39
3.87
3.78
0.93
2.76
8.55
3.78
2.99
65
7.37
Net margin%
7.41
8.85
8.69
9.49
8.25
10.08
11.35
9.13
9.46
11.11
9.79
10.08
9.29
49
9.085
P/E ratio (avg)x
19.65
18.20
16.39
15.58
16.34
15.14
13.69
14.19
14.48
15.75
12.69
14.48
15.66
81
15.51
EV/EBITx
32.75
30.96
33.72
35.04
37.30
39.85
41.69
38.34
35.55
36.21
23.52
38.34
35.88
59
2.33
FCF yield (avg)%
21.99
24.15
23.65
25.01
27.43
27.29
25.85
26.15
26.02
28.27
12.12
26.15
25.94
28
18.21
FCF margin%
12.06
11.41
8.91
8.01
7.46
8.34
7.34
9.58
7.84
7.08
5.80
7.84
8.18
63
0.277
FCF / Net incomex
1.057
1.079
1.134
1.127
1.336
1.340
1.429
1.471
1.611
1.804
1.383
1.471
1.338
94
22.09
ROIC%
18.60
16.02
16.00
17.87
19.29
18.15
21.13
22.50
20.29
21.20
7.48
21.13
18.94
53
5.22
Return on equity%
21.37
21.19
21.00
18.20
15.69
12.92
15.41
14.52
14.44
13.00
11.78
14.44
15.55
70
6.20
Return on assets%
15.71
15.96
14.56
15.85
17.84
14.97
13.95
13.75
15.46
15.32
9.25
14.97
15.39
81
0.41
EPS₹
2.02
2.07
1.94
2.07
2.07
2.21
2.15
2.26
2.09
2.11
0.44
0.43%
—
—
5.95
EPS growth%
5.43
8.15
5.31
8.12
10.96
11.56
13.24
15.27
15.42
15.21
4.72
15.21
11.26
53
1.98
Bookvalue per sh₹
1.69
1.61
1.55
1.44
1.57
1.39
1.23
1.23
1.31
1.41
0.78
(2.20%)
(1.57%)
—
0.85
FCF per share₹
3.73
3.81
4.49
4.83
5.65
5.93
6.02
6.92
7.13
7.17
1.93
4.87%
8.26%
—
2.56
Dividend per sh₹
0.45
0.45
0.46
0.44
0.44
0.40
0.38
0.42
0.48
0.52
0.95
3.71%
1.43%
—
27.84
Div yield (avg)%
9.22
10.13
12.90
12.08
11.19
9.22
10.63
13.25
16.15
18.02
5.36
13.25
11.63
8
10.28
Payout ratio%
31.52
31.94
30.89
30.50
32.50
32.55
31.80
31.40
32.92
30.19
28.59
31.80
31.66
80
20.04
Shares (diluted)M
14.70
15.29
14.27
12.28
11.53
10.72
9.203
7.825
6.601
6.800
21.08
(10.03%)
(7.32%)
34
19.23
Buyback yield%
24.61
22.98
20.35
17.94
16.50
16.84
15.24
13.24
15.36
12.65
28.72
15.24
16.67
24
1.263
D/E ratiox
1.320
1.279
1.435
1.342
1.287
1.219
1.131
1.036
0.971
0.917
0.287
1.036
1.249
66
43.36
Enterprise value₹M
56.62
62.76
60.41
62.83
60.69
67.62
64.22
66.47
63.73
63.57
12.74
0.93%
1.34%
55
75.95
LT debt₹M
33.44
32.72
31.57
33.49
31.85
28.13
26.16
26.58
23.70
24.23
30.83
(5.32%)
(4.57%)
90
Revenue
₹94.64M
7.67%
1.00×
Cost of revenue
₹50.22M
7.69%
1.00×
Operating expenses
₹22.30M
7.62%
1.00×
Cash and investments
16.98%
Spread over hurdle
(4.98%)