53.95
Revenue₹M
62.56
65.81
69.73
73.44
79.21
84.42
89.53
95.06
100.2
105.2
59.65
5.83%
6.27%
33
16.11
Revenue growth%
10.75
12.13
14.12
14.58
15.69
13.36
11.74
10.33
12.42
13.75
9.76
12.42
12.89
47
28.32
Gross margin%
32.71
35.47
32.55
33.36
32.69
31.93
34.56
32.45
32.51
33.86
12.24
32.51
32.70
27
2.13
Operating margin%
10.91
9.44
9.73
8.05
7.20
8.87
8.52
10.83
9.09
6.62
14.90
8.87
8.98
24
23.66
Net margin%
11.49
14.34
12.16
12.05
13.69
14.01
11.74
11.52
10.77
8.35
15.93
11.52
11.89
41
28.19
P/E ratio (avg)x
43.60
40.48
37.41
37.82
34.60
32.99
32.35
31.18
28.62
31.23
18.16
31.23
33.80
30
6.499
EV/EBITx
20.60
23.95
27.59
26.17
27.50
29.13
29.21
32.70
32.25
30.03
11.99
30.03
28.36
35
14.81
FCF yield (avg)%
8.52
9.44
7.96
7.60
7.95
8.34
6.83
7.07
8.96
8.31
9.57
8.31
8.14
56
14.58
FCF margin%
19.52
21.20
19.01
17.40
19.48
22.47
21.13
19.45
19.78
21.42
6.47
21.13
19.65
52
1.458
FCF / Net incomex
0.231
0.213
0.195
0.221
0.222
0.230
0.219
0.245
0.234
0.264
1.112
0.234
0.226
75
24.88
ROIC%
7.46
8.85
11.68
9.33
11.69
12.31
14.15
12.04
9.41
10.70
21.49
12.04
11.19
23
7.77
Return on equity%
7.22
4.69
2.95
3.90
6.68
6.15
4.25
6.16
6.61
8.31
26.73
6.16
6.15
15
11.36
Return on assets%
7.91
5.65
3.13
1.41
0.40
2.24
1.30
0.40
1.56
0.40
9.80
1.30
1.49
76
3.77
EPS₹
6.80
7.03
7.29
7.79
7.49
7.62
7.08
7.33
6.60
7.09
3.87
(1.10%)
1.36%
—
7.00
EPS growth%
5.51
5.12
5.51
5.30
2.66
5.17
2.52
3.26
0.42
2.76
20.41
2.76
4.19
90
2.24
Bookvalue per sh₹
7.91
7.57
7.29
8.44
9.09
8.61
8.79
9.94
9.97
9.46
1.80
0.81%
2.82%
—
4.22
FCF per share₹
7.64
8.33
9.42
8.96
8.60
8.13
8.54
9.92
10.97
11.79
2.61
6.51%
4.90%
—
4.25
Dividend per sh₹
4.42
4.72
5.29
5.42
6.18
6.58
7.79
7.68
7.65
7.53
2.43
4.02%
6.63%
—
17.71
Div yield (avg)%
20.99
21.70
22.63
24.51
24.55
22.26
23.41
24.85
24.00
24.35
21.35
24.00
23.71
72
17.49
Payout ratio%
22.76
21.15
18.54
20.48
17.62
19.99
21.33
24.18
23.40
20.83
11.39
21.33
20.99
90
18.89
Shares (diluted)M
20.40
19.61
18.64
18.65
21.27
20.91
19.11
20.84
23.65
25.37
18.73
3.60%
1.74%
68
27.04
Buyback yield%
20.54
22.46
22.12
19.70
20.28
22.06
24.41
24.75
25.21
27.75
22.05
24.75
22.29
14
1.173
D/E ratiox
0.173
0.187
0.176
0.192
0.200
0.204
0.226
0.216
0.220
0.204
1.466
0.216
0.202
70
39.11
Enterprise value₹M
174.0
176.6
184.9
170.5
164.7
163.5
155.2
175.1
167.7
176.3
100.9
1.36%
0.23%
53
34.15
LT debt₹M
75.56
73.31
71.38
70.31
78.70
76.24
82.94
85.84
99.49
102.8
92.49
5.50%
4.10%
53
Revenue
₹105.2M
6.27%
1.00×
Cost of revenue
₹47.81M
6.06%
0.98×
Operating expenses
₹24.54M
6.08%
0.98×
Property and equipment
14.26%
Cash and investments
14.24%
Spread over hurdle
(6.12%)