77.99
Revenue₹M
77.87
80.13
84.07
86.35
89.84
94.35
98.43
99.97
103.1
105.4
83.31
3.24%
3.37%
23
28.19
Revenue growth%
17.63
15.77
15.17
14.02
11.95
9.94
11.75
13.35
11.01
9.05
17.89
11.01
12.65
28
15.58
Gross margin%
27.81
28.67
26.25
27.71
28.11
28.64
31.37
29.38
30.26
33.02
17.54
30.26
28.65
6
2.09
Operating margin%
6.34
3.73
4.37
6.57
4.58
5.99
4.72
3.39
3.69
0.98
25.95
3.69
4.48
9
23.69
Net margin%
19.28
17.04
18.82
19.56
18.18
17.66
17.65
16.31
17.16
18.95
19.17
17.65
17.92
38
27.18
P/E ratio (avg)x
38.40
38.41
38.02
39.65
36.04
38.49
38.91
36.60
32.16
33.57
32.80
36.60
38.21
52
23.48
EV/EBITx
11.20
11.55
11.43
11.47
12.50
11.87
12.49
12.81
12.43
13.33
32.66
12.49
12.15
93
2.33
FCF yield (avg)%
18.88
18.76
21.46
18.59
20.67
20.47
18.35
20.29
19.36
16.96
25.85
19.36
19.12
54
7.93
FCF margin%
14.17
16.79
18.45
18.38
21.10
20.96
23.73
25.75
28.17
26.36
7.35
25.75
21.03
30
1.595
FCF / Net incomex
0.300
0.313
0.328
0.359
0.418
0.477
0.563
0.622
0.625
0.648
1.166
0.622
0.448
14
27.98
ROIC%
13.69
16.18
15.12
13.26
11.55
9.21
6.98
5.22
4.94
4.12
8.47
5.22
10.38
68
29.72
Return on equity%
2.57
4.84
2.07
4.95
6.70
5.71
7.02
5.45
5.51
4.72
3.41
5.51
5.20
51
26.03
Return on assets%
29.13
28.02
26.15
25.64
24.60
26.23
24.29
23.95
21.78
23.74
17.46
23.95
25.12
43
4.47
EPS₹
7.53
7.42
7.65
8.19
8.49
9.00
10.84
11.04
12.43
14.96
4.91
12.00%
7.19%
—
13.86
EPS growth%
17.64
15.99
16.33
13.44
10.69
7.94
8.47
5.65
5.88
5.87
25.35
5.88
9.58
86
0.98
Bookvalue per sh₹
2.25
2.24
2.15
1.97
1.75
1.79
1.65
1.42
1.50
1.61
6.49
(1.58%)
(3.69%)
—
2.88
FCF per share₹
3.55
3.34
3.60
3.39
3.03
3.33
3.43
3.46
3.50
3.64
2.15
3.68%
(0.67%)
—
6.90
Dividend per sh₹
4.64
4.77
5.21
5.75
6.13
6.39
7.00
7.47
7.90
8.56
3.66
6.90%
6.14%
—
8.74
Div yield (avg)%
10.44
10.27
12.38
10.46
9.18
11.55
12.62
13.45
10.76
7.83
24.33
11.55
10.61
89
26.15
Payout ratio%
18.45
15.56
13.88
11.90
14.67
14.63
14.07
15.68
14.02
12.42
27.87
14.07
14.35
88
8.410
Shares (diluted)M
9.229
10.27
9.782
10.50
11.74
11.43
12.02
12.81
12.61
14.20
8.363
3.88%
3.80%
73
2.57
Buyback yield%
8.83
7.69
4.96
2.25
2.40
1.23
0.40
0.40
1.83
1.52
4.38
1.23
2.04
44
1.357
D/E ratiox
1.487
1.341
1.323
1.173
1.178
1.148
1.251
1.353
1.239
1.110
0.434
1.239
1.245
11
78.90
Enterprise value₹M
100.1
110.6
121.4
124.1
130.8
151.7
167.9
186.9
184.3
188.8
73.90
7.62%
6.07%
88
55.30
LT debt₹M
78.00
69.19
63.39
69.97
74.95
78.99
87.70
88.07
92.20
88.46
7.955
3.37%
1.12%
22
Revenue
₹105.4M
3.37%
1.00×
Cost of revenue
₹73.76M
3.37%
1.00×
Operating expenses
₹18.20M
3.87%
1.05×
Cash and investments
22.21%
Goodwill & intangibles
20.47%
Property and equipment
14.97%
Spread over hurdle
(2.46%)