75.94
Revenue₹M
87.69
96.10
101.7
109.9
116.6
125.1
133.7
146.3
158.8
174.5
78.41
8.40%
7.87%
61
24.29
Revenue growth%
10.84
8.38
9.61
11.11
13.59
13.05
11.00
9.04
6.05
8.92
16.67
9.04
10.22
45
22.26
Gross margin%
0.40
0.40
3.38
4.27
4.94
2.85
0.40
0.40
0.40
3.05
5.62
0.40
1.63
36
18.15
Operating margin%
30.73
30.10
31.16
30.72
28.83
27.68
28.15
28.97
30.16
32.57
10.24
28.97
30.13
87
5.22
Net margin%
17.85
20.35
23.14
24.25
22.89
25.65
24.57
24.40
23.64
23.21
14.58
24.40
23.43
79
20.50
P/E ratio (avg)x
33.01
35.68
33.71
31.54
29.30
27.98
26.86
24.37
24.11
21.57
31.79
24.37
28.64
21
29.22
EV/EBITx
15.91
14.36
14.79
15.10
15.80
14.36
16.06
15.24
15.30
13.71
8.905
15.24
15.17
67
23.13
FCF yield (avg)%
11.27
10.89
9.73
7.90
8.00
6.77
7.67
8.75
10.52
13.06
9.60
8.75
9.24
82
8.29
FCF margin%
13.31
11.87
11.06
12.19
10.85
10.23
10.10
8.14
8.62
7.87
27.20
8.62
10.54
5
1.376
FCF / Net incomex
1.420
1.614
1.538
1.577
1.471
1.622
1.472
1.451
1.530
1.520
0.164
1.520
1.525
8
11.09
ROIC%
15.84
14.87
16.61
18.87
20.67
21.27
21.09
21.78
21.20
19.06
4.07
21.20
19.87
56
5.31
Return on equity%
14.18
12.28
11.47
10.23
8.33
8.18
5.48
6.46
5.78
3.32
6.08
5.78
8.26
53
9.44
Return on assets%
8.57
8.26
7.38
5.38
6.11
7.51
7.74
7.37
10.26
7.59
19.18
7.59
7.55
49
8.54
EPS₹
8.81
9.22
10.04
10.48
10.36
11.01
12.02
12.20
12.23
13.88
8.95
6.02%
6.09%
—
26.26
EPS growth%
13.56
13.24
13.22
12.79
11.25
13.09
16.00
16.38
16.34
17.94
16.76
16.34
13.40
34
5.80
Bookvalue per sh₹
10.38
11.06
11.31
11.69
11.55
12.14
12.87
14.89
16.63
17.22
2.12
8.32%
6.06%
—
9.76
FCF per share₹
5.46
5.94
6.24
6.33
6.71
7.26
7.94
8.31
9.23
9.95
7.28
8.19%
6.05%
—
4.38
Dividend per sh₹
5.52
5.62
5.78
5.00
4.81
5.03
5.49
5.07
5.55
5.28
6.15
1.85%
(0.33%)
—
28.86
Div yield (avg)%
30.71
33.42
34.34
34.68
31.81
32.09
34.16
34.41
33.37
31.41
6.11
33.37
33.40
29
21.57
Payout ratio%
2.91
2.99
2.49
3.30
1.73
0.40
1.07
1.82
4.25
6.07
7.99
1.82
2.70
16
14.14
Shares (diluted)M
11.48
10.62
10.42
9.825
10.32
11.19
11.01
9.476
8.905
8.672
14.56
(3.42%)
(2.10%)
76
14.35
Buyback yield%
28.40
26.52
24.75
22.43
24.02
26.22
28.71
28.15
26.81
24.21
25.70
26.81
26.37
87
0.662
D/E ratiox
0.995
1.006
1.011
0.967
1.097
1.233
1.281
1.425
1.666
1.723
0.914
1.425
1.165
90
183.5
Enterprise value₹M
206.3
234.7
282.7
284.6
287.7
301.8
313.4
329.7
362.9
415.6
15.99
7.63%
9.08%
22
82.87
LT debt₹M
132.4
152.2
160.3
147.9
141.2
159.0
170.3
184.2
192.6
217.2
68.44
9.00%
5.86%
58
Revenue
₹174.5M
7.87%
1.00×
Cost of revenue
₹109.1M
8.13%
1.02×
Operating expenses
₹20.21M
7.90%
1.00×
Cash and investments
16.46%
Spread over hurdle
46.45%