12.50
Revenue₹M
105.0
110.4
117.1
119.5
125.5
128.3
130.9
138.9
142.4
150.7
13.88
3.73%
4.03%
78
16.61
Revenue growth%
21.60
24.45
23.75
24.05
22.85
24.11
23.33
26.24
23.57
21.02
19.53
23.57
23.66
87
5.98
Gross margin%
35.30
34.45
36.78
37.55
35.17
36.02
37.26
36.67
39.54
39.18
19.27
37.26
36.72
69
21.80
Operating margin%
31.60
31.54
32.65
31.23
31.81
32.48
34.11
36.89
37.08
39.22
15.30
36.89
32.56
86
17.50
Net margin%
9.82
12.30
12.09
10.74
9.95
10.06
12.16
12.95
14.44
16.79
18.98
12.95
12.13
85
10.86
P/E ratio (avg)x
11.02
12.47
13.80
14.81
14.12
13.46
13.35
12.80
14.31
15.33
33.00
13.46
13.63
41
28.01
EV/EBITx
27.13
26.75
24.79
25.30
26.03
23.16
21.54
23.95
26.47
24.32
6.943
23.95
25.05
17
2.54
FCF yield (avg)%
26.75
27.37
28.04
26.98
27.78
25.85
28.71
30.12
32.58
34.42
28.18
30.12
27.91
73
18.80
FCF margin%
29.56
27.36
28.74
29.86
30.22
33.20
34.87
36.02
37.80
38.51
9.74
36.02
31.71
21
1.575
FCF / Net incomex
0.320
0.347
0.373
0.436
0.497
0.566
0.685
0.763
0.829
0.854
0.425
0.763
0.531
7
18.10
ROIC%
5.11
7.85
9.98
10.63
7.73
9.10
9.36
12.15
13.65
11.63
2.03
11.63
9.67
6
20.73
Return on equity%
27.67
30.36
30.58
32.79
33.46
35.75
33.48
35.00
35.70
38.56
24.64
35.70
33.47
10
3.26
Return on assets%
23.18
25.87
25.84
24.09
24.88
27.68
27.44
27.00
27.84
29.86
23.44
27.68
26.43
19
0.59
EPS₹
1.25
1.14
1.26
1.25
1.38
1.41
1.32
1.25
1.21
1.35
0.65
(0.50%)
2.10%
—
8.33
EPS growth%
16.35
15.70
15.58
17.17
14.80
16.89
18.09
18.95
18.75
18.69
20.40
18.69
17.03
22
0.89
Bookvalue per sh₹
0.94
1.09
1.17
1.13
1.23
1.35
1.53
1.54
1.50
1.43
0.71
3.14%
5.90%
—
0.55
FCF per share₹
1.80
2.14
2.40
2.41
2.57
2.62
2.92
3.24
3.29
3.36
0.50
5.47%
6.05%
—
0.90
Dividend per sh₹
0.60
0.63
0.63
0.64
0.72
0.81
0.77
0.77
0.78
0.85
0.84
3.34%
3.37%
—
16.09
Div yield (avg)%
21.85
19.65
20.82
20.64
20.11
22.12
23.80
24.13
25.74
23.51
23.62
23.80
21.98
22
16.14
Payout ratio%
6.15
7.15
6.65
8.83
10.47
9.74
10.28
9.52
10.51
10.15
29.67
10.15
9.63
46
29.36
Shares (diluted)M
32.60
30.42
32.11
32.18
31.08
29.39
29.51
27.61
30.23
33.03
28.68
1.22%
0.42%
90
11.96
Buyback yield%
17.00
15.69
14.32
12.53
13.03
13.55
15.57
15.15
17.60
20.20
7.21
15.57
15.36
18
0.468
D/E ratiox
0.108
0.108
0.115
0.111
0.100
0.089
0.087
0.082
0.077
0.078
1.103
0.082
0.094
44
5.771
Enterprise value₹M
100.9
98.52
116.8
111.4
129.5
137.4
133.6
129.4
125.7
138.2
30.55
1.31%
3.47%
57
42.58
LT debt₹M
26.46
29.83
32.56
35.96
36.77
40.63
38.93
41.28
46.64
51.66
26.24
7.04%
7.68%
60
Revenue
₹150.7M
4.03%
1.00×
Cost of revenue
₹73.02M
4.06%
1.00×
Operating expenses
₹33.95M
3.26%
0.93×
Spread over hurdle
19.60%