48.54
Revenue₹M
99.10
106.1
113.7
120.2
124.6
131.0
139.5
145.9
151.0
157.8
49.66
4.84%
5.03%
60
29.23
Revenue growth%
4.94
2.96
0.43
0.58
2.07
0.64
0.40
0.40
0.40
1.92
7.39
0.40
0.61
81
19.16
Gross margin%
30.88
29.47
32.14
29.18
30.81
29.76
29.09
29.18
29.24
29.72
13.39
29.24
29.60
92
13.70
Operating margin%
22.64
19.72
20.24
21.83
20.85
18.91
16.54
18.96
18.21
15.27
10.12
18.21
19.34
90
21.46
Net margin%
36.06
37.80
36.32
35.87
38.49
39.74
39.24
42.13
39.59
41.78
3.80
39.74
38.86
75
19.11
P/E ratio (avg)x
23.96
23.53
21.47
23.43
20.24
21.20
19.93
20.87
20.05
17.94
37.09
20.05
21.03
86
11.80
EV/EBITx
27.33
23.80
22.48
21.59
20.61
20.74
18.18
18.38
19.23
18.66
17.71
18.66
20.67
92
11.36
FCF yield (avg)%
9.91
10.81
13.30
13.48
15.36
12.85
14.71
13.05
12.78
15.77
15.19
13.05
13.17
37
21.39
FCF margin%
6.81
8.25
6.16
7.75
4.96
3.67
2.40
1.03
0.68
0.40
28.25
1.03
4.31
50
1.654
FCF / Net incomex
0.760
0.677
0.596
0.550
0.511
0.520
0.457
0.470
0.489
0.505
1.448
0.489
0.516
15
15.79
ROIC%
6.73
5.83
5.54
5.09
6.61
8.89
8.62
7.05
6.41
3.91
17.56
7.05
6.51
32
9.73
Return on equity%
17.16
15.81
17.64
16.21
13.98
15.36
16.93
16.27
16.85
17.09
6.21
16.85
16.56
65
2.50
Return on assets%
26.55
27.84
29.78
32.01
29.49
30.45
28.88
31.12
29.82
31.79
27.91
30.45
29.80
23
0.84
EPS₹
5.99
6.80
6.47
7.22
7.90
8.38
8.01
8.47
9.16
8.87
0.92
2.34%
4.63%
—
2.72
EPS growth%
3.16
0.40
0.40
2.86
1.81
4.62
5.42
5.26
3.31
4.08
10.72
4.62
3.23
12
4.89
Bookvalue per sh₹
1.80
1.86
1.78
1.99
1.80
1.73
1.94
1.97
1.82
1.66
1.83
(1.57%)
(1.43%)
—
4.73
FCF per share₹
4.49
4.23
4.63
4.23
4.44
4.49
4.94
5.16
5.48
5.29
3.74
3.58%
2.36%
—
5.00
Dividend per sh₹
1.00
1.09
1.18
1.36
1.53
1.46
1.67
1.81
2.10
2.19
2.04
7.42%
9.95%
—
17.42
Div yield (avg)%
17.44
17.68
15.09
15.11
17.54
19.99
20.81
19.37
20.38
21.08
28.96
20.38
18.53
66
6.15
Payout ratio%
17.88
18.57
20.59
20.14
17.76
20.54
23.25
25.21
24.27
21.89
15.64
23.25
20.57
27
12.79
Shares (diluted)M
18.18
19.30
18.98
20.29
19.56
19.76
22.79
22.36
22.94
25.13
12.26
5.13%
3.43%
58
17.75
Buyback yield%
31.28
30.54
28.71
27.39
25.01
26.03
27.27
28.79
31.38
32.91
15.49
28.79
28.75
23
0.824
D/E ratiox
1.337
1.417
1.231
1.217
1.309
1.208
1.200
1.298
1.245
1.295
0.332
1.245
1.270
63
30.14
Enterprise value₹M
96.92
100.7
112.0
103.8
118.5
127.0
131.3
144.9
165.9
186.1
118.4
9.43%
6.90%
92
108.7
LT debt₹M
57.45
65.65
75.89
78.64
89.12
88.80
88.06
84.02
89.02
93.83
122.4
1.04%
4.85%
43
Revenue
₹157.8M
5.03%
1.00×
Cost of revenue
₹100.4M
4.60%
0.96×
Operating expenses
₹24.54M
6.39%
1.14×
Property and equipment
14.40%
Spread over hurdle
(9.10%)