64.98
Revenue₹M
96.33
103.7
112.3
123.9
133.1
144.5
153.5
164.2
181.8
198.2
66.80
8.29%
8.32%
89
24.41
Revenue growth%
5.23
2.85
4.80
3.10
0.82
0.40
0.40
0.40
2.82
0.84
19.67
0.40
1.83
77
6.64
Gross margin%
1.77
0.41
0.40
0.40
0.40
0.40
2.89
2.94
2.40
0.40
4.47
2.40
0.40
66
14.71
Operating margin%
6.33
6.88
8.42
6.03
8.88
11.60
12.31
10.69
11.98
11.87
22.78
11.87
9.78
11
18.41
Net margin%
34.33
33.81
34.42
31.89
29.85
28.81
27.47
25.13
23.34
23.53
13.63
25.13
29.33
43
11.38
P/E ratio (avg)x
14.52
13.98
13.70
14.07
13.31
14.50
16.26
14.77
14.76
13.89
24.50
14.76
14.29
64
15.68
EV/EBITx
8.165
8.389
8.979
8.532
9.243
9.244
8.241
8.473
8.164
7.537
22.30
8.241
8.431
54
5.72
FCF yield (avg)%
25.11
22.62
21.09
19.36
17.14
15.97
15.18
15.19
13.32
13.35
29.86
15.18
16.55
22
5.77
FCF margin%
2.83
1.01
3.97
4.20
1.37
0.80
2.62
4.83
2.66
5.12
18.87
2.66
2.75
70
1.555
FCF / Net incomex
1.763
1.789
1.839
2.021
2.009
2.342
2.577
2.964
3.155
3.453
1.222
2.964
2.182
77
4.82
ROIC%
7.00
4.11
6.80
7.45
8.96
6.65
6.73
7.48
9.49
12.20
8.46
7.48
7.23
11
18.38
Return on equity%
7.17
6.25
9.10
8.27
6.88
4.45
2.82
0.48
0.40
0.40
26.33
0.48
5.35
19
18.06
Return on assets%
31.57
33.33
35.88
35.37
36.84
35.57
35.41
35.66
33.16
31.99
20.82
35.41
35.39
36
3.42
EPS₹
4.72
5.05
5.10
4.68
4.27
4.39
3.88
3.74
4.00
3.97
3.65
(1.48%)
(1.03%)
—
12.97
EPS growth%
18.64
15.76
14.48
13.41
11.42
9.97
9.49
8.91
9.04
6.13
9.60
9.04
10.69
40
7.22
Bookvalue per sh₹
4.02
4.12
4.33
4.42
4.25
4.17
4.61
4.57
4.83
4.99
6.69
3.28%
2.81%
—
5.76
FCF per share₹
11.24
11.04
12.66
14.04
15.64
17.20
16.81
17.44
19.79
21.47
1.06
6.54%
7.59%
—
5.29
Dividend per sh₹
9.53
8.84
8.62
8.58
8.72
8.08
9.18
8.67
8.99
9.29
2.60
1.28%
0.83%
—
17.41
Div yield (avg)%
14.59
11.80
11.46
9.13
11.98
12.78
10.66
10.05
10.80
13.28
6.99
10.80
11.63
68
12.71
Payout ratio%
19.63
18.83
17.55
16.91
16.34
14.68
12.44
9.47
10.14
10.07
22.10
10.14
15.51
39
13.72
Shares (diluted)M
12.31
11.93
11.69
10.59
11.53
12.60
11.86
11.69
12.75
12.38
13.52
1.43%
(1.36%)
12
22.21
Buyback yield%
8.33
7.25
7.64
6.08
8.72
9.57
11.33
9.09
10.73
10.18
2.98
10.18
8.90
44
0.844
D/E ratiox
0.369
0.405
0.417
0.441
0.485
0.480
0.513
0.559
0.546
0.586
0.238
0.546
0.482
94
97.31
Enterprise value₹M
156.0
146.4
153.7
150.9
143.8
143.8
144.6
140.2
151.5
145.4
39.63
0.22%
(1.13%)
79
38.46
LT debt₹M
62.18
65.52
70.75
70.59
78.71
89.25
84.53
93.20
100.4
98.48
129.5
4.58%
5.61%
18
Revenue
₹198.2M
8.32%
1.00×
Cost of revenue
₹125.3M
8.35%
1.00×
Operating expenses
₹21.12M
7.61%
0.94×
Cash and investments
18.99%
Spread over hurdle
(3.33%)