33.95
Revenue₹M
33.16
34.44
35.17
36.05
37.54
39.53
41.30
42.10
43.21
44.86
35.07
3.63%
3.66%
69
16.12
Revenue growth%
7.52
5.40
6.85
9.74
11.15
12.30
10.11
10.10
11.57
11.79
4.58
11.57
10.11
52
23.56
Gross margin%
26.55
24.46
25.56
24.49
23.83
20.83
19.10
20.25
18.03
17.76
23.22
19.10
22.33
78
5.62
Operating margin%
14.67
14.66
15.89
14.55
14.19
12.55
11.41
12.34
14.25
15.19
5.25
12.55
14.40
53
5.61
Net margin%
17.05
14.64
14.64
17.47
19.68
21.77
21.09
20.20
22.17
20.05
6.27
21.09
19.87
50
15.38
P/E ratio (avg)x
24.00
23.36
23.83
26.94
29.09
31.78
30.92
31.35
34.70
34.32
31.48
31.78
30.01
9
9.692
EV/EBITx
26.61
27.11
25.88
22.48
20.86
18.41
18.94
18.36
18.35
19.32
22.76
18.41
20.09
48
22.18
FCF yield (avg)%
21.24
19.57
17.81
17.55
16.77
15.86
13.55
12.76
10.65
8.81
26.22
12.76
16.31
43
16.28
FCF margin%
20.04
18.72
16.91
15.49
16.31
18.35
16.31
17.40
18.01
18.76
8.26
18.01
17.70
19
1.044
FCF / Net incomex
0.676
0.655
0.744
0.834
0.997
1.062
1.039
1.001
1.080
1.094
1.033
1.062
0.999
85
27.36
ROIC%
8.01
6.43
8.08
9.86
10.55
11.75
11.85
10.13
12.65
14.82
26.62
11.85
10.34
60
26.37
Return on equity%
25.27
23.55
24.57
26.82
26.87
25.01
23.47
21.90
19.84
20.59
4.61
21.90
24.06
88
24.10
Return on assets%
16.09
18.81
21.80
22.70
20.96
21.81
23.89
26.33
29.04
26.80
13.43
26.33
22.25
7
0.97
EPS₹
0.26
0.29
0.31
0.28
0.26
0.24
0.24
0.24
0.25
0.25
1.08
(1.19%)
0.59%
—
28.75
EPS growth%
29.19
29.24
28.39
31.34
32.11
30.88
28.95
26.81
27.67
28.32
15.14
28.32
29.07
59
0.36
Bookvalue per sh₹
1.45
1.47
1.41
1.57
1.87
2.05
2.17
2.45
2.86
3.37
0.31
12.50%
8.80%
—
1.48
FCF per share₹
2.96
3.43
3.88
4.20
4.43
4.68
5.37
6.26
6.89
7.04
1.20
9.68%
9.88%
—
0.95
Dividend per sh₹
0.43
0.46
0.48
0.49
0.53
0.56
0.54
0.61
0.60
0.59
0.90
2.26%
3.58%
—
3.91
Div yield (avg)%
31.40
32.52
30.16
32.07
33.69
34.87
32.73
31.87
32.99
32.92
10.38
32.92
32.62
50
8.77
Payout ratio%
7.92
8.09
9.43
7.95
6.31
3.69
4.68
6.94
4.74
2.92
9.62
4.68
6.63
52
29.35
Shares (diluted)M
48.82
49.54
56.14
66.48
76.58
90.09
97.68
106.6
112.9
128.2
28.77
10.86%
10.64%
18
16.42
Buyback yield%
19.04
20.35
19.45
22.18
21.94
20.94
22.02
19.56
16.63
17.19
4.37
19.56
19.96
14
0.380
D/E ratiox
1.559
1.616
1.665
1.674
1.626
1.652
1.770
1.742
1.884
1.891
0.508
1.770
1.670
6
22.71
Enterprise value₹M
42.77
43.46
50.00
51.86
51.81
53.10
51.86
51.70
55.50
61.27
18.47
3.41%
5.53%
25
28.22
LT debt₹M
12.10
10.69
11.48
10.51
9.578
9.623
9.716
8.787
7.599
8.204
8.464
(3.05%)
(4.35%)
80
Revenue
₹44.86M
3.66%
1.00×
Cost of revenue
₹26.68M
3.56%
0.99×
Operating expenses
₹9.823M
3.90%
1.02×
Cash and investments
17.56%
Property and equipment
13.71%
Spread over hurdle
(4.77%)