154.4
Revenue₹M
68.75
74.49
80.96
86.46
93.97
103.1
109.7
119.6
128.9
137.0
165.9
7.83%
8.16%
40
20.30
Revenue growth%
20.80
21.56
18.75
19.45
20.22
19.50
19.81
17.33
17.71
20.59
28.77
19.50
19.66
36
28.61
Gross margin%
17.43
15.63
13.02
10.39
10.89
13.34
12.89
10.90
9.57
9.34
13.15
10.90
11.89
61
7.96
Operating margin%
17.47
16.91
14.04
14.31
13.95
12.79
15.21
16.51
14.31
15.09
2.91
15.09
14.70
75
18.97
Net margin%
22.42
20.03
21.00
20.05
21.10
20.25
18.39
15.85
13.09
11.13
18.06
15.85
20.04
85
16.28
P/E ratio (avg)x
14.62
15.77
13.90
12.32
13.55
11.98
13.15
14.48
16.04
17.40
18.85
14.48
14.19
57
36.95
EV/EBITx
20.85
20.33
21.74
22.07
20.44
18.02
19.38
16.54
16.87
14.44
32.01
16.87
19.86
25
6.43
FCF yield (avg)%
12.09
14.40
15.97
15.51
12.84
14.29
13.44
12.49
12.47
13.31
27.53
13.31
13.38
44
27.98
FCF margin%
19.97
22.30
23.36
24.05
26.36
25.19
22.95
25.75
22.89
21.46
12.11
22.95
23.16
70
1.331
FCF / Net incomex
0.148
0.136
0.121
0.114
0.102
0.092
0.082
0.086
0.091
0.086
1.103
0.086
0.097
58
29.81
ROIC%
30.70
30.93
33.49
32.87
30.94
30.20
32.83
35.45
37.36
36.71
7.73
35.45
32.85
83
9.67
Return on equity%
22.67
21.66
22.63
25.29
24.95
26.23
27.21
27.94
26.24
25.08
22.75
26.24
25.18
20
6.73
Return on assets%
33.51
35.19
34.07
32.02
31.22
28.90
30.12
29.84
28.57
29.61
5.62
29.61
30.67
16
3.94
EPS₹
6.46
7.61
7.60
9.14
10.67
12.43
12.54
13.85
14.84
16.64
4.06
9.29%
10.62%
—
20.95
EPS growth%
22.99
21.44
23.68
26.28
24.22
26.21
28.87
26.15
23.82
21.38
3.43
26.15
24.02
73
6.84
Bookvalue per sh₹
8.16
8.33
8.02
8.37
7.71
7.57
8.37
8.53
7.69
7.65
6.64
(0.15%)
(1.46%)
—
3.62
FCF per share₹
4.40
4.61
5.39
5.76
5.85
6.99
8.26
8.72
9.15
9.41
6.73
9.99%
7.76%
—
3.75
Dividend per sh₹
6.97
7.97
8.41
10.07
11.66
13.54
15.33
15.99
18.19
17.64
8.75
8.63%
10.29%
—
5.98
Div yield (avg)%
29.21
26.84
28.42
25.70
25.68
24.55
25.01
23.10
20.66
18.77
11.43
23.10
25.34
84
12.12
Payout ratio%
3.26
5.59
7.53
5.62
6.48
5.84
3.70
6.47
5.85
5.32
20.78
5.84
5.73
26
12.85
Shares (diluted)M
13.16
12.61
12.99
14.14
14.85
14.27
15.02
15.16
16.15
17.45
13.02
3.27%
3.47%
51
29.43
Buyback yield%
8.67
6.97
9.86
6.91
4.10
3.40
1.01
2.48
2.95
0.40
29.69
2.48
3.75
74
1.334
D/E ratiox
1.166
1.200
1.434
1.380
1.459
1.616
1.840
2.085
2.393
2.574
0.227
2.085
1.537
50
81.71
Enterprise value₹M
194.1
217.3
239.9
269.5
277.6
289.5
277.9
264.7
266.4
287.4
90.28
0.70%
4.58%
32
160.9
LT debt₹M
50.37
47.17
52.79
56.70
62.30
63.64
60.98
63.97
69.74
73.59
115.3
3.39%
4.57%
44
Revenue
₹137.0M
8.16%
1.00×
Cost of revenue
₹91.65M
8.27%
1.01×
Operating expenses
₹23.92M
8.00%
0.99×
Cash and investments
17.21%
Goodwill & intangibles
15.88%
Spread over hurdle
(8.75%)