20.19
Revenue₹M
51.24
55.77
58.86
62.01
66.25
69.43
73.42
78.94
84.44
88.43
21.95
5.95%
6.42%
17
28.44
Revenue growth%
23.77
22.65
24.53
27.52
26.74
28.36
27.53
30.01
28.67
27.07
16.04
28.36
27.30
72
24.89
Gross margin%
23.57
26.46
29.12
28.03
27.77
27.75
24.89
24.13
22.68
19.96
29.68
24.13
25.68
85
3.11
Operating margin%
17.14
16.67
18.44
20.67
22.50
22.65
21.74
19.84
22.43
19.88
18.15
21.74
20.27
73
4.82
Net margin%
14.70
17.29
19.52
21.79
22.14
23.38
26.18
28.33
26.93
28.72
23.28
26.93
22.76
18
21.68
P/E ratio (avg)x
31.60
33.41
32.76
35.99
37.23
42.18
45.84
49.42
50.08
55.16
16.05
49.42
39.71
58
17.71
EV/EBITx
16.16
15.63
16.34
18.32
19.14
17.43
16.89
15.96
16.72
18.49
31.91
16.89
16.80
54
18.96
FCF yield (avg)%
8.60
9.93
11.11
12.57
12.51
10.50
11.52
13.48
14.34
11.55
16.53
11.55
11.54
62
8.02
FCF margin%
25.04
23.36
23.16
21.09
23.70
25.34
27.45
30.20
29.76
28.54
4.22
28.54
25.19
24
0.798
FCF / Net incomex
1.163
1.365
1.491
1.614
1.668
1.631
1.887
1.878
2.009
2.348
1.489
1.887
1.650
87
19.22
ROIC%
27.93
25.80
27.09
27.30
27.39
28.66
29.75
27.33
24.50
27.38
23.56
27.38
27.35
80
15.54
Return on equity%
10.72
8.06
7.38
9.79
8.77
8.76
11.70
13.90
15.78
17.60
17.41
13.90
10.26
77
27.80
Return on assets%
24.16
21.86
22.80
20.22
21.89
24.21
26.69
27.58
26.23
23.81
17.48
26.23
23.98
35
1.65
EPS₹
1.43
1.57
1.48
1.38
1.50
1.44
1.51
1.62
1.66
1.73
1.78
2.86%
2.82%
—
25.03
EPS growth%
14.52
13.41
15.23
15.59
16.69
17.89
15.75
17.12
18.13
19.31
27.28
17.89
16.22
68
1.60
Bookvalue per sh₹
0.77
0.74
0.82
0.81
0.87
0.87
0.79
0.82
0.87
0.92
1.35
1.01%
1.90%
—
1.23
FCF per share₹
2.03
2.14
2.36
2.23
2.19
2.37
2.27
2.17
2.41
2.19
0.60
(0.03%)
0.26%
—
1.79
Dividend per sh₹
0.44
0.46
0.49
0.52
0.54
0.51
0.47
0.51
0.52
0.47
1.85
(2.93%)
(0.03%)
—
21.85
Div yield (avg)%
3.74
1.22
1.31
1.81
0.64
0.40
0.40
0.40
2.69
5.68
21.19
0.40
1.27
57
7.54
Payout ratio%
10.17
10.10
9.34
6.93
7.68
8.33
9.85
11.73
9.35
6.77
16.89
9.35
9.34
81
14.42
Shares (diluted)M
23.57
24.01
27.12
28.59
28.28
27.38
31.10
30.29
29.13
28.73
14.61
0.31%
3.09%
47
14.65
Buyback yield%
28.88
30.50
32.75
31.62
29.87
30.70
30.07
27.53
24.85
25.80
24.69
27.53
29.97
59
0.782
D/E ratiox
0.582
0.628
0.633
0.666
0.684
0.744
0.699
0.601
0.540
0.531
1.276
0.601
0.630
17
47.59
Enterprise value₹M
72.65
70.72
68.42
71.61
69.65
76.63
79.39
86.34
90.35
94.63
40.54
6.32%
2.58%
39
35.21
LT debt₹M
67.24
75.88
75.43
85.03
94.02
99.31
113.8
123.2
129.3
127.3
37.68
6.25%
6.66%
35
Revenue
₹88.43M
6.42%
1.00×
Cost of revenue
₹38.97M
6.54%
1.01×
Operating expenses
₹20.01M
6.98%
1.05×
Cash and investments
16.54%
Spread over hurdle
10.24%