103.1
Revenue₹M
54.39
57.52
60.97
65.95
69.35
74.73
79.78
85.88
91.90
97.34
109.8
7.02%
6.77%
58
22.62
Revenue growth%
18.82
17.21
15.46
14.77
12.30
12.06
9.22
7.16
9.26
9.95
5.72
9.26
12.18
23
14.66
Gross margin%
8.93
9.70
9.06
6.19
8.67
9.51
8.52
9.76
8.98
6.88
14.01
8.98
8.96
87
23.87
Operating margin%
9.50
8.62
11.45
13.08
12.40
13.44
13.29
10.95
12.20
15.17
20.84
13.29
12.30
80
11.04
Net margin%
20.73
18.15
15.50
13.75
16.59
16.46
17.66
19.30
16.38
14.65
13.93
16.46
16.52
70
10.65
P/E ratio (avg)x
22.62
22.12
24.39
24.18
22.51
20.78
19.52
19.13
19.21
19.72
7.965
19.52
21.45
78
36.10
EV/EBITx
12.48
13.60
14.87
16.16
15.11
14.13
13.34
15.15
16.94
19.50
34.48
15.15
14.99
67
19.79
FCF yield (avg)%
20.59
18.18
15.34
16.97
18.86
18.71
19.90
20.87
20.40
20.47
12.20
20.40
19.38
8
7.67
FCF margin%
28.27
26.34
27.10
29.75
29.13
26.53
28.75
29.64
26.84
24.29
24.59
26.84
27.68
26
0.315
FCF / Net incomex
0.595
0.541
0.529
0.554
0.614
0.667
0.603
0.529
0.557
0.604
1.234
0.603
0.576
37
5.09
ROIC%
7.21
8.00
7.13
4.92
2.52
0.40
2.24
0.40
0.40
0.40
9.89
0.40
2.38
28
6.73
Return on equity%
5.80
4.61
3.73
5.49
7.41
8.06
9.86
7.08
7.42
7.61
6.45
7.61
7.25
16
20.40
Return on assets%
25.43
28.06
26.08
28.31
28.43
29.76
29.37
30.00
30.67
28.90
22.78
29.76
28.67
87
0.57
EPS₹
1.26
1.39
1.43
1.50
1.58
1.72
1.78
1.81
1.67
1.68
0.64
1.25%
3.31%
—
12.90
EPS growth%
24.61
26.44
26.36
24.19
24.59
22.02
23.34
24.07
21.10
21.13
4.53
22.02
24.13
23
0.67
Bookvalue per sh₹
3.04
3.31
3.34
3.24
3.73
4.09
4.36
4.99
4.90
5.41
1.26
7.68%
5.60%
—
0.90
FCF per share₹
0.38
0.40
0.42
0.38
0.40
0.43
0.47
0.43
0.42
0.41
1.34
0.44%
0.43%
—
2.36
Dividend per sh₹
3.15
3.55
3.61
3.57
3.63
3.42
3.39
3.29
3.59
3.86
1.83
1.24%
2.44%
—
16.20
Div yield (avg)%
14.24
15.19
15.98
13.21
15.30
15.56
17.22
14.45
14.38
16.32
25.75
15.56
15.25
78
4.42
Payout ratio%
0.40
0.40
0.40
2.85
3.09
3.87
2.90
4.57
7.03
4.62
20.80
4.57
3.00
87
19.32
Shares (diluted)M
24.43
28.66
28.83
31.69
35.48
39.06
43.80
49.29
52.72
53.14
18.84
8.42%
8.26%
18
5.25
Buyback yield%
11.74
8.87
10.66
9.85
10.56
11.50
13.05
15.66
18.46
17.85
21.20
15.66
11.62
35
1.401
D/E ratiox
0.918
1.045
1.225
1.392
1.403
1.340
1.567
1.640
1.825
2.022
0.739
1.640
1.397
41
51.01
Enterprise value₹M
96.87
100.1
94.12
88.71
96.22
89.37
96.40
84.76
82.75
85.31
44.23
(2.38%)
(1.03%)
57
25.14
LT debt₹M
144.1
153.7
184.5
198.3
235.2
253.9
281.2
284.8
325.9
329.6
20.99
6.98%
9.21%
22
Revenue
₹97.34M
6.77%
1.00×
Cost of revenue
₹58.33M
6.68%
0.99×
Operating expenses
₹19.76M
6.77%
1.00×
Goodwill & intangibles
19.94%
Cash and investments
16.10%
Spread over hurdle
(5.13%)