7.786
Revenue₹M
105.8
112.2
118.1
129.2
141.1
148.5
158.5
168.3
179.9
195.1
8.220
6.70%
7.12%
80
11.37
Revenue growth%
2.71
4.15
6.12
6.61
8.59
10.78
8.04
8.19
6.34
8.35
27.39
8.19
7.33
88
27.56
Gross margin%
2.58
1.87
0.46
2.44
2.48
0.40
1.70
3.86
5.04
3.55
9.65
3.55
2.46
59
19.76
Operating margin%
5.09
2.30
4.98
2.63
3.43
4.42
4.61
2.19
0.40
1.10
19.06
2.19
3.03
27
20.83
Net margin%
25.72
25.18
22.99
24.42
26.91
28.00
26.72
27.53
28.34
30.38
12.91
28.00
26.81
57
25.74
P/E ratio (avg)x
19.85
22.52
21.38
22.43
22.68
22.76
22.83
21.34
20.42
19.60
8.617
21.34
21.90
18
29.12
EV/EBITx
39.29
38.03
35.18
38.12
34.37
38.21
34.30
31.91
28.55
27.52
12.15
31.91
34.77
31
9.62
FCF yield (avg)%
30.08
31.30
31.58
31.66
29.02
26.98
28.38
26.26
26.53
23.78
25.02
26.53
28.70
55
17.72
FCF margin%
28.30
26.97
27.54
25.95
26.76
29.00
30.47
31.13
32.51
29.70
7.35
30.47
28.65
39
1.155
FCF / Net incomex
0.414
0.461
0.477
0.476
0.449
0.451
0.488
0.472
0.474
0.444
0.818
0.472
0.466
34
17.23
ROIC%
17.10
17.33
19.73
21.82
24.17
21.74
24.35
21.95
21.68
19.49
28.73
21.74
21.71
56
25.71
Return on equity%
29.14
27.30
25.57
24.26
23.58
24.76
26.59
26.79
24.30
26.78
8.33
26.59
26.08
61
3.91
Return on assets%
2.92
5.82
8.31
9.81
11.14
8.57
5.88
3.85
2.52
4.85
2.66
4.85
5.85
22
2.88
EPS₹
5.35
5.34
4.97
4.56
5.00
4.62
4.29
4.09
4.57
4.96
3.17
(0.15%)
0.44%
—
18.31
EPS growth%
9.86
7.03
6.74
4.80
7.76
9.53
12.31
11.18
11.51
14.24
18.23
11.51
9.70
11
1.86
Bookvalue per sh₹
4.66
4.95
4.66
5.14
5.72
5.68
5.71
5.55
6.24
6.09
2.50
1.24%
3.94%
—
3.26
FCF per share₹
1.98
2.01
2.27
2.34
2.67
2.77
2.83
3.33
3.70
4.26
1.26
9.76%
8.43%
—
1.69
Dividend per sh₹
1.07
1.08
1.15
1.35
1.56
1.65
1.76
1.71
1.84
1.96
1.73
4.62%
5.87%
—
10.37
Div yield (avg)%
26.59
25.59
27.37
28.52
29.68
31.44
32.42
32.66
30.70
31.97
22.72
31.97
30.19
62
4.53
Payout ratio%
6.45
5.81
4.71
6.72
5.04
2.98
1.41
0.40
0.91
0.46
20.11
0.91
3.85
77
10.36
Shares (diluted)M
16.19
17.81
18.42
21.59
23.54
25.50
26.05
28.84
29.23
29.69
10.21
4.75%
5.72%
69
10.10
Buyback yield%
8.33
7.43
5.62
5.85
3.37
2.16
3.76
1.23
1.02
2.09
27.39
2.09
3.57
54
0.525
D/E ratiox
2.089
2.185
2.481
2.773
3.186
3.663
3.900
4.612
4.570
5.380
1.090
4.570
3.424
70
102.8
Enterprise value₹M
153.3
170.8
176.6
175.1
201.1
232.5
264.0
305.6
293.4
308.5
20.15
8.93%
6.56%
22
97.82
LT debt₹M
63.64
61.48
70.01
79.44
93.38
98.92
114.2
127.4
133.0
137.3
151.0
8.02%
9.77%
93
Revenue
₹195.1M
7.12%
1.00×
Cost of revenue
₹123.6M
7.28%
1.02×
Operating expenses
₹20.13M
7.08%
1.00×
Cash and investments
17.01%
Spread over hurdle
(1.97%)