66.55
Revenue₹M
91.65
99.85
107.0
116.8
124.1
134.3
145.7
155.2
163.7
176.7
69.49
7.32%
7.75%
83
8.04
Revenue growth%
1.51
0.40
2.10
5.03
2.69
0.40
0.49
2.42
0.40
0.40
26.19
0.40
1.00
77
11.76
Gross margin%
23.48
25.71
24.15
24.62
25.34
27.48
24.50
22.28
21.39
21.45
26.82
22.28
24.32
38
24.95
Operating margin%
10.60
11.64
13.23
12.56
14.37
13.62
13.80
13.89
14.67
16.42
21.92
13.89
13.71
36
28.64
Net margin%
9.94
11.04
10.15
9.73
10.40
8.40
8.47
7.66
7.64
5.91
28.68
7.66
9.10
12
28.37
P/E ratio (avg)x
32.72
30.17
26.69
28.26
26.59
22.91
19.61
17.53
18.10
18.77
21.78
18.77
24.75
39
31.70
EV/EBITx
13.28
12.37
13.33
13.35
12.56
13.77
13.37
13.45
13.02
14.51
28.14
13.45
13.34
80
28.57
FCF yield (avg)%
14.34
16.30
18.74
18.72
17.12
18.97
18.14
16.58
17.84
18.79
8.55
18.14
17.99
43
17.11
FCF margin%
34.38
37.22
34.29
31.96
33.92
31.14
28.33
28.40
28.04
30.96
9.08
28.40
31.55
12
0.744
FCF / Net incomex
0.247
0.258
0.282
0.260
0.286
0.279
0.280
0.310
0.308
0.294
1.262
0.294
0.281
60
24.26
ROIC%
20.98
19.54
22.15
19.53
16.67
16.27
18.56
20.28
23.27
21.92
29.91
20.28
19.91
9
21.36
Return on equity%
28.54
28.76
30.55
28.43
26.96
24.23
24.19
24.60
26.10
27.64
3.03
24.60
27.30
9
29.76
Return on assets%
5.24
7.56
6.17
7.55
6.16
7.14
5.54
6.88
6.18
8.92
14.90
6.88
6.53
29
3.06
EPS₹
5.23
5.41
5.91
5.62
5.80
5.78
6.01
6.49
6.18
5.75
3.31
(0.18%)
1.24%
—
24.64
EPS growth%
25.65
24.25
23.34
23.06
21.65
19.18
21.70
21.90
22.63
23.19
26.09
21.90
22.85
53
2.11
Bookvalue per sh₹
4.62
4.90
4.61
4.47
5.18
5.57
5.37
5.54
5.67
5.80
3.40
2.30%
3.83%
—
1.58
FCF per share₹
0.69
0.66
0.58
0.52
0.57
0.60
0.58
0.53
0.50
0.55
0.95
(0.80%)
(1.79%)
—
1.05
Dividend per sh₹
5.39
6.44
6.59
6.97
8.31
9.57
10.03
11.67
12.24
14.80
1.74
12.23%
11.96%
—
24.89
Div yield (avg)%
0.55
3.54
6.17
7.15
6.18
7.27
6.64
4.38
6.84
7.32
17.81
6.84
6.41
39
3.61
Payout ratio%
0.40
1.83
0.79
0.40
1.07
0.40
2.65
0.40
2.12
2.35
20.11
2.12
0.93
75
13.83
Shares (diluted)M
14.40
14.44
15.09
13.49
14.15
13.27
12.17
11.78
12.45
11.36
14.17
(4.29%)
(3.37%)
56
8.40
Buyback yield%
14.26
12.46
10.27
8.50
10.14
7.20
8.43
10.22
7.83
6.26
10.47
7.83
9.32
32
0.962
D/E ratiox
0.628
0.678
0.646
0.635
0.600
0.572
0.523
0.557
0.566
0.508
1.685
0.557
0.586
18
75.35
Enterprise value₹M
47.62
49.84
47.22
48.25
46.31
52.54
59.86
62.29
69.03
64.83
57.83
6.96%
3.37%
89
97.66
LT debt₹M
69.07
67.40
71.94
65.28
62.34
68.28
70.49
80.33
73.24
70.71
84.27
2.55%
0.04%
64
Revenue
₹176.7M
7.75%
1.00×
Cost of revenue
₹103.5M
8.16%
1.04×
Operating expenses
₹35.78M
7.13%
0.94×
Cash and investments
17.17%
Spread over hurdle
(7.63%)