52.08
Revenue₹M
102.3
110.8
117.5
128.3
139.9
148.3
157.5
167.1
182.6
193.2
54.53
6.67%
7.51%
17
11.61
Revenue growth%
32.75
33.13
32.19
32.31
34.31
34.40
32.13
34.15
35.74
34.65
20.63
34.40
33.64
35
19.09
Gross margin%
23.41
21.16
19.82
17.54
20.12
20.27
22.42
24.41
22.38
23.34
5.06
22.42
21.77
34
6.20
Operating margin%
14.83
15.28
16.20
13.90
11.31
11.84
11.71
13.92
14.37
17.34
21.88
13.92
14.15
19
20.55
Net margin%
8.86
11.79
12.81
12.52
15.35
16.83
19.07
21.92
19.72
16.74
13.77
19.07
16.04
70
20.47
P/E ratio (avg)x
19.93
21.37
20.39
20.05
21.04
23.30
25.91
28.73
29.16
29.56
15.88
28.73
22.33
22
32.79
EV/EBITx
49.77
55.99
56.11
57.85
62.60
72.31
79.53
86.23
97.54
92.85
34.92
86.23
67.46
94
4.88
FCF yield (avg)%
5.27
5.24
2.70
2.62
1.54
2.55
0.44
0.40
3.33
5.18
17.60
2.55
2.66
8
11.48
FCF margin%
13.11
11.25
9.18
12.06
13.74
11.36
9.04
9.26
10.16
10.05
29.93
10.05
10.70
83
0.946
FCF / Net incomex
0.418
0.482
0.570
0.650
0.723
0.803
0.892
1.035
1.224
1.211
0.492
1.035
0.763
71
6.28
ROIC%
31.35
33.70
34.02
33.05
32.03
31.93
30.07
32.85
34.46
34.67
10.53
32.85
32.95
67
17.72
Return on equity%
21.52
23.66
26.26
25.05
27.75
24.90
23.55
20.65
20.73
18.55
20.02
20.73
23.60
90
20.68
Return on assets%
16.30
15.09
13.79
15.39
14.46
13.86
11.41
12.19
12.05
10.58
29.69
12.05
13.82
80
20.43
EPS₹
12.54
14.37
16.70
19.05
21.05
23.84
27.82
30.04
28.44
30.10
22.40
7.41%
9.68%
—
28.00
EPS growth%
15.75
14.36
11.89
9.27
12.14
9.50
8.23
8.05
7.34
5.48
16.54
8.05
9.39
76
14.64
Bookvalue per sh₹
11.32
10.30
9.38
9.55
9.24
7.82
7.98
7.15
7.37
7.42
12.38
(4.31%)
(4.21%)
—
11.09
FCF per share₹
8.72
9.26
8.99
8.25
8.09
8.58
9.33
8.64
9.58
9.49
17.17
3.25%
1.04%
—
21.50
Dividend per sh₹
8.31
8.44
9.86
10.78
10.56
10.09
9.80
10.48
10.76
11.27
9.10
1.30%
4.66%
—
6.36
Div yield (avg)%
20.09
20.26
20.55
18.29
16.79
16.35
19.17
21.38
21.20
21.42
3.55
21.20
20.17
8
6.06
Payout ratio%
26.22
28.42
27.48
27.93
24.96
23.67
24.14
21.93
23.54
21.83
24.76
23.54
24.55
33
9.684
Shares (diluted)M
11.76
11.96
11.12
10.54
9.739
9.310
9.133
9.594
10.74
10.32
9.639
1.17%
(0.72%)
66
12.70
Buyback yield%
22.97
20.37
19.89
20.65
19.48
18.51
15.85
13.65
16.10
13.83
28.23
15.85
19.00
93
0.935
D/E ratiox
1.346
1.263
1.143
1.185
1.082
1.130
1.234
1.380
1.237
1.223
0.589
1.234
1.228
38
28.11
Enterprise value₹M
248.1
265.4
248.3
276.0
282.5
305.5
347.1
317.2
288.7
322.6
242.6
2.69%
3.56%
8
24.62
LT debt₹M
148.5
149.0
176.1
207.8
233.2
271.8
279.1
275.9
324.4
329.5
171.6
7.16%
8.36%
31
Revenue
₹193.2M
7.51%
1.00×
Cost of revenue
₹134.6M
7.73%
1.02×
Operating expenses
₹37.02M
7.12%
0.96×
Cash and investments
19.31%
Spread over hurdle
(11.10%)