58.21
Revenue₹M
31.88
34.40
37.49
41.25
44.77
47.47
50.95
56.25
62.05
67.61
61.24
8.60%
8.44%
90
18.13
Revenue growth%
3.96
4.22
1.96
3.03
5.94
4.45
5.88
4.93
5.23
4.18
24.06
4.93
4.33
78
20.57
Gross margin%
8.38
11.19
13.74
11.80
10.83
8.33
6.28
3.94
1.33
0.40
24.22
3.94
8.36
82
28.84
Operating margin%
32.39
34.71
32.02
29.67
32.56
34.34
32.39
31.08
33.36
36.03
20.17
33.36
32.48
83
15.84
Net margin%
20.50
21.19
22.16
22.89
23.51
21.43
23.93
26.61
25.90
23.90
14.38
23.93
23.20
13
18.95
P/E ratio (avg)x
20.91
22.58
19.80
19.46
18.87
16.69
16.08
15.18
13.63
13.96
36.67
15.18
17.78
85
14.77
EV/EBITx
7.387
6.932
6.033
5.898
5.752
6.189
6.718
7.013
6.524
5.681
28.99
6.524
6.356
68
24.69
FCF yield (avg)%
14.26
14.92
14.94
12.39
12.28
15.11
14.25
13.55
11.02
9.39
10.14
13.55
13.90
59
8.12
FCF margin%
15.25
16.50
15.62
13.74
15.63
17.78
16.41
13.65
14.47
16.09
27.40
16.09
15.62
24
1.141
FCF / Net incomex
2.279
2.192
2.236
2.233
2.210
2.354
2.414
2.662
2.659
2.554
1.701
2.554
2.317
77
10.28
ROIC%
6.88
7.03
8.68
7.54
9.48
8.20
11.18
10.48
9.19
8.28
6.50
9.19
8.48
67
14.28
Return on equity%
24.06
24.58
25.18
23.43
25.07
22.19
23.99
26.58
28.98
26.84
11.41
26.58
24.83
89
10.22
Return on assets%
6.25
4.28
2.64
1.81
2.49
3.86
4.06
5.47
4.68
3.95
4.65
4.06
4.01
47
1.50
EPS₹
0.92
0.96
0.95
0.82
0.89
0.89
0.91
0.84
0.85
0.90
1.60
0.30%
(1.47%)
—
18.66
EPS growth%
30.15
28.05
28.33
25.90
22.94
21.54
22.13
20.86
21.95
20.39
25.20
21.54
22.53
13
1.96
Bookvalue per sh₹
2.33
2.12
2.27
1.98
2.15
2.21
2.10
1.86
1.76
1.91
1.03
(2.36%)
(1.25%)
—
0.49
FCF per share₹
1.78
1.75
2.11
2.35
2.69
2.78
3.11
3.62
3.89
4.05
2.06
8.52%
10.21%
—
1.16
Dividend per sh₹
1.10
1.09
1.10
1.11
0.94
0.97
0.92
0.81
0.83
0.75
0.72
(4.34%)
(3.73%)
—
28.64
Div yield (avg)%
28.40
29.32
31.06
31.27
33.81
32.92
30.87
28.19
28.45
29.38
8.41
29.38
30.13
57
4.26
Payout ratio%
14.63
13.16
11.28
10.32
10.03
11.90
11.09
9.14
8.11
5.87
24.84
9.14
10.71
7
23.01
Shares (diluted)M
31.73
34.50
40.83
44.41
46.79
50.26
50.55
59.44
70.36
67.99
22.16
7.76%
9.10%
87
8.64
Buyback yield%
15.70
15.37
17.76
15.99
17.83
16.47
18.31
18.38
19.42
20.95
13.33
18.38
17.80
68
0.596
D/E ratiox
1.474
1.575
1.385
1.243
1.218
1.312
1.427
1.523
1.414
1.239
0.550
1.414
1.399
65
18.93
Enterprise value₹M
28.36
25.06
27.28
25.84
22.67
23.38
23.98
22.94
20.68
20.98
66.52
(1.54%)
(3.21%)
70
24.16
LT debt₹M
36.79
38.98
34.69
37.44
34.87
36.54
38.72
38.68
41.23
38.10
65.82
1.79%
1.07%
67
Revenue
₹67.61M
8.44%
1.00×
Cost of revenue
₹47.33M
8.44%
1.00×
Operating expenses
₹11.65M
8.20%
0.98×
Goodwill & intangibles
21.09%
Cash and investments
16.49%
Spread over hurdle
(5.66%)