78.38
Revenue₹M
57.34
60.22
62.94
63.62
65.74
67.82
70.94
71.45
73.43
75.35
82.55
2.77%
2.88%
91
13.20
Revenue growth%
10.72
8.98
9.59
9.28
7.59
9.37
11.28
10.57
9.40
8.09
22.90
9.40
9.39
27
28.44
Gross margin%
4.79
2.37
5.09
5.02
5.50
5.21
7.16
4.71
3.57
1.06
6.45
4.71
4.90
63
14.15
Operating margin%
9.96
9.97
9.81
12.16
12.64
10.99
11.04
11.68
13.86
12.78
22.92
11.68
11.36
28
19.04
Net margin%
18.16
19.24
19.19
19.92
18.87
19.52
22.07
19.47
20.56
22.09
15.88
20.56
19.50
40
9.064
P/E ratio (avg)x
20.86
19.47
20.49
19.90
22.10
24.03
25.88
25.34
26.03
28.79
13.48
25.88
23.06
76
15.14
EV/EBITx
33.42
33.19
33.87
29.59
25.22
27.02
23.93
21.83
21.69
21.86
26.89
21.86
26.12
86
12.60
FCF yield (avg)%
24.88
24.23
24.11
25.31
22.47
22.18
22.61
21.19
23.03
25.58
22.90
22.61
23.57
81
29.80
FCF margin%
8.28
5.66
6.01
6.32
9.00
8.54
6.76
8.43
9.29
6.79
14.10
8.43
7.54
22
0.730
FCF / Net incomex
1.152
1.122
0.986
1.013
0.949
0.989
1.082
1.141
1.156
1.104
1.155
1.104
1.093
84
13.11
ROIC%
25.41
25.41
27.71
27.63
29.01
27.22
27.94
25.92
23.76
26.67
20.02
26.67
26.94
45
15.10
Return on equity%
20.73
21.72
21.62
18.88
17.32
16.98
14.39
14.69
14.17
16.51
11.03
14.69
17.15
86
3.74
Return on assets%
18.68
16.97
19.64
19.71
18.83
20.85
22.92
24.54
27.45
27.24
25.85
24.54
20.28
14
3.77
EPS₹
0.83
0.88
0.89
0.88
0.90
0.85
0.93
0.82
0.83
0.91
3.98
0.24%
(0.32%)
—
25.33
EPS growth%
22.39
24.60
22.51
22.75
24.06
22.48
24.84
23.00
24.83
25.10
18.33
24.83
23.53
10
3.49
Bookvalue per sh₹
2.36
2.59
2.80
2.61
2.95
3.20
3.63
3.78
3.77
3.95
3.82
6.02%
5.60%
—
2.57
FCF per share₹
2.92
2.95
2.74
2.76
2.57
2.37
2.30
2.19
1.98
1.89
3.10
(5.92%)
(4.43%)
—
2.88
Dividend per sh₹
1.36
1.48
1.33
1.49
1.41
1.47
1.45
1.32
1.23
1.10
0.75
(4.84%)
(2.35%)
—
12.09
Div yield (avg)%
2.51
0.40
0.40
0.40
0.75
1.83
2.35
3.59
5.15
4.95
29.10
3.59
2.09
82
29.23
Payout ratio%
4.09
5.25
3.13
1.84
0.40
0.40
0.40
0.40
1.22
1.49
23.24
0.40
1.35
48
12.03
Shares (diluted)M
14.62
13.49
14.77
16.12
17.71
17.88
18.82
20.71
23.95
25.07
11.86
7.20%
5.11%
10
6.31
Buyback yield%
8.49
11.44
12.87
13.43
10.97
11.95
11.03
8.24
7.23
9.28
5.14
9.28
11.00
5
1.460
D/E ratiox
0.714
0.722
0.840
0.811
0.767
0.758
0.881
0.951
1.034
1.093
1.377
0.951
0.825
63
69.07
Enterprise value₹M
32.73
34.25
32.37
31.02
30.07
29.20
30.47
28.34
27.70
30.45
45.16
0.25%
(0.23%)
93
51.38
LT debt₹M
9.286
8.940
8.925
9.363
10.55
11.87
13.10
13.10
12.18
13.67
24.89
5.32%
3.80%
74
Revenue
₹75.35M
2.88%
1.00×
Cost of revenue
₹42.34M
2.72%
0.98×
Operating expenses
₹13.04M
2.68%
0.98×
Cash and investments
15.96%
Spread over hurdle
(3.12%)