98.74
Revenue₹M
83.70
88.11
96.15
101.8
107.5
118.1
124.8
137.3
149.6
158.4
104.1
8.05%
7.53%
78
19.97
Revenue growth%
10.85
10.81
11.93
9.98
7.25
5.62
4.72
2.10
0.40
0.40
21.49
2.10
6.43
24
27.28
Gross margin%
21.11
20.72
21.43
20.01
19.02
19.23
17.43
18.25
20.52
20.06
24.65
19.23
20.04
90
12.29
Operating margin%
21.17
18.33
15.85
14.38
15.87
14.50
14.06
14.32
16.88
19.12
3.35
14.50
15.86
64
20.47
Net margin%
21.35
19.02
20.39
19.87
20.65
22.30
22.31
20.85
21.49
19.23
13.88
21.49
20.75
30
9.373
P/E ratio (avg)x
16.96
19.09
17.77
17.54
16.30
17.76
17.54
18.41
20.13
23.38
12.93
18.41
17.77
53
9.513
EV/EBITx
13.23
13.78
14.57
17.39
16.87
18.20
17.73
18.96
22.28
24.15
33.93
18.96
17.56
75
10.04
FCF yield (avg)%
3.75
5.19
8.05
5.72
3.06
4.27
6.20
6.94
9.83
10.02
20.96
6.94
5.96
20
6.30
FCF margin%
27.85
27.58
27.47
26.62
26.71
28.83
29.40
31.80
34.16
35.38
5.67
31.80
28.34
92
0.375
FCF / Net incomex
1.429
1.366
1.364
1.479
1.577
1.575
1.675
1.745
1.783
1.622
0.799
1.675
1.576
8
6.85
ROIC%
3.69
3.21
5.37
4.01
1.09
0.40
0.40
0.99
0.40
0.40
10.39
0.40
1.04
36
19.17
Return on equity%
12.99
13.94
14.07
15.79
18.23
19.06
17.43
17.14
19.62
18.39
8.87
18.39
17.28
30
20.15
Return on assets%
7.51
6.61
5.83
8.61
10.68
9.97
12.72
14.05
14.55
15.77
9.47
14.05
10.33
46
0.24
EPS₹
0.15
0.16
0.14
0.12
0.11
0.10
0.10
0.10
0.09
0.09
0.26
(3.42%)
(4.69%)
—
3.90
EPS growth%
29.51
27.70
26.80
27.92
29.39
29.85
30.94
31.02
28.56
30.86
8.53
30.86
29.45
34
0.27
Bookvalue per sh₹
0.17
0.19
0.21
0.24
0.28
0.29
0.32
0.36
0.39
0.42
0.12
8.53%
10.74%
—
0.31
FCF per share₹
0.40
0.41
0.44
0.42
0.44
0.49
0.50
0.55
0.64
0.70
0.29
9.55%
6.27%
—
0.18
Dividend per sh₹
0.32
0.35
0.38
0.44
0.52
0.59
0.65
0.68
0.77
0.88
0.25
11.05%
11.76%
—
9.70
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.41
23.16
0.40
0.40
52
12.27
Payout ratio%
12.93
11.88
11.09
10.60
11.03
9.26
7.10
4.79
6.40
8.21
17.89
7.10
9.93
81
152.3
Shares (diluted)M
170.2
194.6
196.0
199.2
210.1
234.1
259.3
303.7
330.6
350.2
154.9
10.76%
7.14%
61
4.68
Buyback yield%
22.46
21.95
24.95
22.49
20.12
17.91
17.82
19.91
17.00
19.63
27.66
17.91
20.02
35
1.773
D/E ratiox
0.408
0.349
0.377
0.372
0.329
0.316
0.275
0.237
0.252
0.225
0.461
0.252
0.322
90
36.97
Enterprise value₹M
113.5
104.1
106.8
116.6
119.4
124.6
119.4
105.5
102.4
109.3
86.78
(1.75%)
(1.01%)
38
75.66
LT debt₹M
156.2
162.6
194.5
213.9
244.9
257.0
292.3
304.4
298.1
347.6
90.94
7.26%
8.37%
24
Revenue
₹158.4M
7.53%
1.00×
Cost of revenue
₹108.3M
7.85%
1.03×
Operating expenses
₹35.06M
6.96%
0.95×
Cash and investments
18.05%
Spread over hurdle
35.48%