95.61
Revenue₹M
68.96
72.93
80.40
86.89
94.75
103.9
111.3
121.5
132.0
142.8
102.9
8.55%
8.22%
42
26.53
Revenue growth%
26.47
23.51
21.55
24.18
25.77
28.20
28.08
27.86
28.33
25.63
24.29
28.08
26.12
56
20.19
Gross margin%
14.93
13.57
12.95
13.82
13.13
10.85
12.30
14.49
16.68
18.47
20.93
14.49
13.69
16
24.04
Operating margin%
28.54
29.32
26.87
27.18
24.57
26.63
27.87
30.21
32.23
30.84
12.99
30.21
28.20
27
8.15
Net margin%
8.43
8.98
10.82
11.11
10.72
13.47
14.83
14.47
11.73
9.09
2.93
13.47
10.97
80
15.51
P/E ratio (avg)x
21.46
19.66
17.98
19.56
20.32
19.80
18.77
18.44
18.61
17.33
23.81
18.61
19.16
16
12.26
EV/EBITx
7.628
7.262
7.572
8.323
8.799
8.624
8.858
10.08
9.617
9.658
18.76
9.617
8.712
52
17.48
FCF yield (avg)%
10.69
12.82
9.97
11.00
9.69
12.62
11.71
8.86
6.66
8.61
16.63
8.86
10.33
83
12.08
FCF margin%
15.10
17.26
19.29
20.12
17.40
19.02
20.03
17.96
20.15
22.09
16.74
20.03
19.15
30
1.149
FCF / Net incomex
1.523
1.615
1.780
2.007
2.190
2.106
2.253
2.307
2.146
2.442
0.234
2.253
2.126
6
8.19
ROIC%
33.90
31.93
34.05
36.16
33.71
34.88
34.40
32.46
32.61
34.48
7.42
34.40
33.98
25
20.01
Return on equity%
24.59
21.83
19.80
17.64
16.56
18.42
17.00
19.59
16.95
15.00
13.12
17.00
18.03
71
16.71
Return on assets%
14.42
15.49
17.20
19.38
21.13
21.83
24.13
21.13
19.36
17.49
8.60
21.13
19.37
83
4.23
EPS₹
6.42
6.41
6.90
7.64
8.40
8.58
7.96
7.23
7.58
7.10
4.70
(3.30%)
0.88%
—
29.43
EPS growth%
15.12
17.27
14.68
16.03
17.69
18.07
16.70
16.52
14.33
12.54
6.74
16.52
16.28
95
4.66
Bookvalue per sh₹
2.09
2.28
2.51
2.91
2.81
2.85
3.33
3.40
3.78
4.38
0.74
9.27%
7.99%
—
2.95
FCF per share₹
1.29
1.42
1.45
1.53
1.52
1.65
1.63
1.79
1.84
1.82
4.55
3.68%
2.26%
—
4.27
Dividend per sh₹
4.66
5.10
4.85
4.53
4.44
4.87
5.24
5.29
6.10
6.63
4.73
8.38%
4.59%
—
3.74
Div yield (avg)%
10.57
13.30
12.05
9.26
8.79
9.41
8.92
11.62
9.18
8.70
20.85
9.18
9.34
84
6.30
Payout ratio%
12.85
14.52
15.11
14.79
15.49
14.90
12.13
14.37
16.94
14.37
14.15
14.37
14.66
52
15.34
Shares (diluted)M
15.51
15.54
17.08
18.58
16.48
15.68
14.11
14.04
14.63
13.09
15.67
(4.51%)
(1.42%)
10
8.72
Buyback yield%
27.15
25.68
27.56
26.97
24.81
23.22
25.43
23.76
24.85
26.93
28.66
24.85
25.56
72
1.115
D/E ratiox
0.729
0.709
0.740
0.866
0.892
1.004
1.121
1.199
1.183
1.242
0.570
1.183
0.948
29
58.82
Enterprise value₹M
149.7
165.9
161.8
155.9
166.0
172.4
164.5
152.8
175.2
191.9
34.67
2.95%
1.79%
8
174.5
LT debt₹M
13.29
14.65
15.53
15.37
14.37
13.83
15.29
14.64
14.33
15.89
165.1
2.03%
1.72%
84
Revenue
₹142.8M
8.22%
1.00×
Cost of revenue
₹70.88M
8.45%
1.02×
Operating expenses
₹28.65M
7.62%
0.95×
Property and equipment
16.76%
Cash and investments
16.41%
Spread over hurdle
(10.28%)