39.15
Revenue₹M
133.1
139.2
141.2
147.2
149.5
156.0
158.7
160.9
166.4
169.8
43.22
2.58%
2.92%
28
11.60
Revenue growth%
4.51
2.04
4.32
1.85
3.72
1.51
0.54
2.83
3.53
2.04
9.11
2.04
2.44
58
10.47
Gross margin%
18.81
19.79
21.34
20.27
19.66
18.56
17.14
14.53
17.19
15.47
23.99
17.14
18.69
77
13.11
Operating margin%
31.74
31.30
31.29
32.86
34.42
36.37
33.63
33.60
31.51
34.20
20.53
33.63
33.23
36
21.58
Net margin%
9.29
9.33
9.43
11.60
10.20
11.11
9.58
7.73
9.97
12.05
27.58
9.97
9.77
40
14.06
P/E ratio (avg)x
14.98
14.52
15.46
15.00
17.61
20.73
20.54
22.69
22.16
22.94
29.96
22.16
19.08
18
34.94
EV/EBITx
48.18
50.16
49.45
49.61
58.78
67.23
74.70
76.07
84.03
95.63
31.91
76.07
63.01
74
22.57
FCF yield (avg)%
0.40
0.40
1.99
2.71
1.64
0.40
0.52
0.73
0.40
3.29
14.16
0.52
0.62
9
16.85
FCF margin%
6.25
3.73
6.67
4.46
3.22
1.43
1.27
0.40
0.40
0.40
10.59
0.40
2.32
11
0.886
FCF / Net incomex
0.440
0.497
0.503
0.463
0.521
0.574
0.569
0.615
0.695
0.702
1.600
0.615
0.545
91
14.96
ROIC%
17.27
17.21
18.59
17.00
15.98
14.60
12.45
12.56
10.10
9.71
19.48
12.45
15.29
13
4.95
Return on equity%
18.80
21.29
21.02
23.46
25.13
26.36
23.62
20.90
20.18
20.35
15.67
20.90
21.15
5
28.82
Return on assets%
31.31
30.19
31.72
31.36
33.65
35.48
37.53
37.32
36.08
33.49
17.29
36.08
33.57
49
2.37
EPS₹
2.45
2.47
2.65
2.79
3.01
3.23
2.97
2.95
2.71
2.94
2.44
(0.50%)
1.47%
—
9.12
EPS growth%
13.64
11.85
12.92
14.93
17.30
17.06
14.33
13.38
10.61
12.73
4.72
13.38
13.51
83
1.43
Bookvalue per sh₹
0.73
0.69
0.70
0.74
0.78
0.83
0.96
1.00
1.01
1.18
1.67
8.65%
6.71%
—
0.92
FCF per share₹
1.71
1.95
2.03
2.12
2.01
1.94
2.11
2.07
2.12
2.31
1.64
2.79%
4.34%
—
2.40
Dividend per sh₹
2.24
2.25
2.35
2.37
2.77
3.00
3.17
3.35
3.98
4.19
2.76
8.61%
7.97%
—
6.30
Div yield (avg)%
24.62
25.41
27.38
28.95
29.76
28.32
28.75
26.51
26.46
25.25
22.55
26.51
26.94
17
20.88
Payout ratio%
6.74
7.68
9.33
12.26
11.76
8.79
6.76
8.41
8.26
9.37
27.94
8.41
8.60
38
33.87
Shares (diluted)M
25.92
27.66
26.47
25.56
24.22
25.41
23.75
26.94
29.51
32.29
33.01
5.92%
2.06%
34
23.23
Buyback yield%
24.27
22.44
20.61
19.10
17.64
18.31
15.37
12.88
15.17
15.63
20.96
15.37
17.97
83
0.340
D/E ratiox
0.867
0.794
0.859
0.907
0.968
0.977
0.969
0.874
0.758
0.682
0.240
0.874
0.871
6
151.7
Enterprise value₹M
122.0
129.7
139.9
158.5
179.0
208.4
226.3
210.4
230.9
223.8
57.48
4.57%
7.06%
78
152.9
LT debt₹M
132.7
126.2
138.4
123.0
114.3
99.61
105.2
96.93
91.45
94.00
43.16
(3.83%)
(2.93%)
28
Revenue
₹169.8M
2.92%
1.00×
Cost of revenue
₹96.00M
3.01%
1.01×
Operating expenses
₹23.59M
2.65%
0.97×
Cash and investments
15.52%
Return on capital
153.14%
Spread over hurdle
140.20%