72.15
Revenue₹M
119.4
127.3
134.2
144.5
157.3
167.4
178.8
194.9
207.1
223.8
79.48
7.30%
7.32%
40
14.85
Revenue growth%
30.39
33.25
35.74
34.96
32.86
33.60
30.63
28.95
30.28
28.19
25.95
30.28
31.75
90
12.39
Gross margin%
22.94
23.04
21.71
22.60
24.89
27.52
27.81
26.76
24.44
26.99
11.96
26.99
24.67
38
12.06
Operating margin%
16.85
14.75
12.74
11.48
8.61
8.71
11.01
9.28
7.29
7.77
27.30
8.71
10.15
18
24.55
Net margin%
0.40
3.30
2.55
3.85
4.16
4.85
2.14
0.40
2.31
4.43
19.88
2.31
2.92
7
23.40
P/E ratio (avg)x
21.35
25.57
28.28
28.80
29.22
29.36
34.38
38.14
43.70
49.55
33.55
38.14
29.29
42
11.32
EV/EBITx
48.81
48.60
52.19
48.92
51.80
57.87
56.54
61.60
64.18
65.49
31.15
61.60
54.37
35
17.85
FCF yield (avg)%
10.29
8.54
6.95
6.65
6.57
9.28
11.26
8.59
10.56
12.97
7.43
10.56
8.94
84
21.27
FCF margin%
8.64
8.72
8.04
8.67
7.19
7.27
7.93
6.21
3.89
3.53
28.36
6.21
7.60
92
1.092
FCF / Net incomex
0.389
0.387
0.369
0.332
0.349
0.362
0.370
0.393
0.346
0.328
1.547
0.362
0.365
75
27.50
ROIC%
28.28
28.70
28.16
28.02
25.09
25.72
28.65
29.34
29.84
28.10
9.36
28.65
28.22
56
23.74
Return on equity%
24.33
25.70
24.44
22.48
23.59
22.50
21.39
22.14
24.69
27.44
10.83
22.50
23.96
22
5.10
Return on assets%
27.33
26.34
24.99
24.50
23.06
23.26
25.55
23.73
26.34
26.34
13.45
25.55
25.27
66
11.46
EPS₹
4.67
4.82
4.44
4.28
4.79
4.57
4.28
4.38
4.02
4.42
11.92
(1.58%)
(0.99%)
—
20.30
EPS growth%
13.44
10.52
12.50
10.84
12.57
13.45
15.10
17.24
14.36
14.13
3.97
14.36
13.45
86
19.57
Bookvalue per sh₹
10.25
10.64
11.87
12.56
13.33
15.75
17.17
17.97
18.95
22.05
12.90
10.59%
9.82%
—
18.88
FCF per share₹
5.14
5.62
5.89
6.44
7.48
8.19
7.71
8.79
10.01
10.82
7.13
7.66%
7.17%
—
17.67
Dividend per sh₹
10.37
11.78
12.28
12.24
13.70
12.90
14.03
13.13
13.98
15.68
9.04
2.74%
3.95%
—
16.11
Div yield (avg)%
1.26
3.87
5.68
5.21
5.64
7.58
5.75
6.66
6.65
5.61
22.93
6.65
5.66
18
15.88
Payout ratio%
35.12
37.13
39.36
39.74
42.01
40.46
39.14
37.67
38.67
37.43
27.74
38.67
38.91
10
6.789
Shares (diluted)M
8.116
8.764
9.505
9.372
8.476
8.280
7.894
8.829
8.669
9.256
6.882
1.78%
2.50%
25
4.03
Buyback yield%
25.57
27.51
25.45
27.45
29.05
27.76
25.39
22.57
22.48
25.45
28.93
25.39
25.51
5
1.311
D/E ratiox
0.697
0.666
0.681
0.681
0.714
0.616
0.519
0.536
0.518
0.481
0.239
0.519
0.641
56
153.8
Enterprise value₹M
34.06
37.91
37.52
39.59
38.98
39.85
40.59
41.76
49.57
60.02
14.25
9.02%
5.62%
14
28.42
LT debt₹M
38.16
41.14
47.73
45.77
50.47
50.06
51.04
52.97
57.66
56.08
191.4
2.13%
5.27%
34
Revenue
₹223.8M
7.32%
1.00×
Cost of revenue
₹130.1M
7.59%
1.03×
Operating expenses
₹26.04M
6.07%
0.89×
Cash and investments
16.78%
Property and equipment
15.50%
Spread over hurdle
(1.65%)