87.83
Revenue₹M
74.25
76.44
78.75
84.14
87.14
90.29
94.46
101.4
108.1
114.3
94.41
5.58%
4.84%
55
28.56
Revenue growth%
17.08
14.42
15.88
17.86
15.96
17.39
18.44
20.41
21.87
23.30
5.92
20.41
17.63
80
29.65
Gross margin%
33.84
32.08
33.29
35.53
38.06
37.75
35.28
33.28
32.81
32.39
27.13
33.28
33.57
85
8.61
Operating margin%
15.28
17.01
17.53
14.74
15.99
13.78
14.78
15.21
13.05
11.83
9.77
13.78
14.99
36
8.15
Net margin%
12.34
11.41
8.93
11.15
11.60
11.27
11.94
14.53
14.44
17.35
14.06
14.44
11.77
94
8.924
P/E ratio (avg)x
15.09
15.49
16.51
14.90
14.19
13.93
13.02
13.62
11.93
10.67
11.22
13.02
14.06
10
28.92
EV/EBITx
35.22
38.24
38.67
38.80
42.39
43.80
49.98
55.78
53.47
53.11
13.94
53.11
43.10
7
9.38
FCF yield (avg)%
17.53
17.55
20.06
21.85
24.14
23.39
25.23
24.24
22.73
19.74
27.14
23.39
22.29
10
14.15
FCF margin%
7.79
4.95
3.49
2.53
1.36
3.90
4.35
6.99
4.83
4.58
6.89
4.58
4.46
84
1.077
FCF / Net incomex
0.912
1.015
0.912
0.973
0.897
0.922
1.029
0.958
1.060
1.111
0.109
1.029
0.966
26
9.21
ROIC%
20.48
22.44
23.45
21.83
23.17
20.41
21.34
19.13
18.56
17.86
20.87
19.13
20.91
44
27.75
Return on equity%
24.60
24.80
27.74
25.70
24.99
23.84
26.56
28.27
25.53
24.62
21.58
25.53
25.26
26
23.05
Return on assets%
15.15
14.89
14.01
15.98
15.59
17.94
15.72
18.06
17.06
16.50
19.82
17.06
15.85
75
34.11
EPS₹
31.53
30.58
31.83
27.82
29.76
30.16
28.48
29.96
26.80
28.87
34.96
(0.61%)
(1.31%)
—
23.28
EPS growth%
22.14
20.60
22.89
22.25
24.71
26.51
28.29
27.91
25.22
22.71
2.97
26.51
23.80
6
12.85
Bookvalue per sh₹
48.07
52.76
60.78
59.21
64.71
69.50
68.36
76.38
79.98
76.61
47.44
3.43%
6.22%
—
14.69
FCF per share₹
24.37
27.37
28.39
32.79
32.76
38.55
38.62
40.14
46.07
50.39
34.72
9.00%
7.86%
—
43.51
Dividend per sh₹
25.07
23.00
22.02
21.06
20.83
21.51
22.82
23.92
26.10
27.61
21.41
5.80%
0.08%
—
18.88
Div yield (avg)%
4.67
4.07
5.65
4.68
2.61
4.50
4.06
4.70
3.13
2.44
22.88
4.06
4.29
37
10.59
Payout ratio%
14.63
16.97
19.28
18.77
18.44
17.20
14.62
14.55
16.35
15.53
15.54
15.53
16.66
31
2.253
Shares (diluted)M
4.235
4.913
4.956
5.068
4.922
5.741
6.447
7.217
7.626
7.932
2.365
10.01%
7.69%
63
17.48
Buyback yield%
11.50
10.77
11.12
11.59
13.80
15.76
18.52
17.05
19.76
22.09
20.73
18.52
14.78
70
0.240
D/E ratiox
0.279
0.303
0.303
0.294
0.310
0.287
0.281
0.305
0.353
0.346
0.680
0.305
0.303
60
35.98
Enterprise value₹M
93.22
102.4
101.8
99.33
96.00
99.89
96.60
88.18
98.32
94.98
72.01
(0.21%)
0.57%
44
6.601
LT debt₹M
17.28
17.60
19.29
19.70
21.63
19.23
19.46
18.95
16.46
14.17
78.88
(8.11%)
(2.32%)
63
Revenue
₹114.3M
4.84%
1.00×
Cost of revenue
₹78.96M
4.70%
0.99×
Operating expenses
₹21.72M
5.05%
1.02×
Goodwill & intangibles
18.36%
Cash and investments
16.83%
Spread over hurdle
(10.89%)