47.12
Revenue₹M
66.65
69.56
74.85
77.13
83.17
86.42
89.63
95.76
101.5
107.3
51.32
5.23%
5.30%
30
21.31
Revenue growth%
23.18
21.57
24.06
24.04
22.01
19.50
21.14
23.14
22.51
19.86
6.72
21.14
22.26
58
3.78
Gross margin%
23.36
25.60
22.72
23.96
23.39
20.99
21.68
19.27
19.81
17.43
6.38
19.81
22.20
41
6.45
Operating margin%
13.38
11.39
10.27
9.98
12.17
14.17
13.08
14.00
15.37
12.52
16.86
14.00
12.80
51
21.05
Net margin%
18.46
15.69
18.63
18.25
19.86
18.42
19.47
22.41
22.58
25.28
6.96
22.41
19.05
53
29.84
P/E ratio (avg)x
17.46
16.24
14.99
14.37
14.75
14.09
13.66
12.51
11.01
9.690
18.26
12.51
14.23
82
37.94
EV/EBITx
16.94
16.89
15.71
13.95
14.68
16.07
17.17
16.68
16.18
16.04
9.671
16.18
16.13
70
9.47
FCF yield (avg)%
11.98
10.60
8.81
5.83
5.71
7.57
5.52
4.16
1.69
1.67
17.98
4.16
5.77
73
23.07
FCF margin%
6.80
4.64
3.72
2.15
1.15
0.80
1.95
3.74
3.85
2.33
28.38
2.33
3.02
54
0.675
FCF / Net incomex
0.459
0.445
0.425
0.424
0.439
0.449
0.509
0.596
0.566
0.611
1.546
0.566
0.454
24
4.18
ROIC%
16.05
16.84
16.63
17.04
16.96
19.88
21.26
18.31
18.50
18.47
7.78
18.50
17.68
94
21.34
Return on equity%
25.84
24.58
27.51
30.23
28.80
30.79
29.00
29.26
28.95
26.45
22.05
29.00
28.87
14
24.32
Return on assets%
5.55
4.29
1.97
0.40
0.40
1.46
3.25
2.82
3.40
2.11
6.40
2.82
2.46
13
9.59
EPS₹
7.22
7.76
8.52
9.52
9.90
11.90
13.07
15.26
15.37
18.26
10.74
13.02%
10.89%
—
10.01
EPS growth%
18.16
21.16
20.67
23.14
20.59
18.23
20.19
19.55
20.24
22.61
4.62
20.19
20.41
88
2.98
Bookvalue per sh₹
13.15
14.43
16.67
16.36
18.85
20.81
22.24
21.43
21.80
24.22
4.61
5.14%
6.81%
—
2.37
FCF per share₹
9.94
10.55
11.77
11.53
11.48
13.14
12.73
14.79
14.63
16.94
7.63
8.09%
7.17%
—
5.30
Dividend per sh₹
8.07
7.67
6.96
7.15
6.53
6.89
7.52
6.94
6.33
6.95
7.01
1.23%
(2.59%)
—
29.59
Div yield (avg)%
8.26
6.02
7.10
8.97
9.93
8.53
11.48
8.75
8.93
9.25
22.71
8.93
8.84
51
10.35
Payout ratio%
21.35
23.20
20.95
18.22
17.50
19.32
17.17
15.08
13.87
14.65
26.92
15.08
17.86
67
9.593
Shares (diluted)M
13.84
14.77
15.44
15.26
18.09
21.26
20.21
21.53
23.47
26.98
9.738
8.32%
7.81%
56
24.57
Buyback yield%
18.92
16.85
15.18
16.65
15.75
15.53
18.33
19.48
18.69
21.06
2.98
18.69
17.59
30
0.801
D/E ratiox
0.594
0.682
0.704
0.757
0.829
0.866
0.828
0.881
0.851
0.857
1.201
0.857
0.829
21
66.35
Enterprise value₹M
150.5
178.0
172.9
184.5
204.3
220.4
216.9
210.9
235.9
248.9
74.21
4.03%
4.63%
52
15.24
LT debt₹M
36.93
42.52
44.91
43.85
46.22
50.53
49.67
54.91
62.08
60.50
104.6
5.53%
5.51%
55
Revenue
₹107.3M
5.30%
1.00×
Cost of revenue
₹63.36M
5.32%
1.00×
Operating expenses
₹18.57M
5.37%
1.01×
Cash and investments
17.97%
Property and equipment
17.94%
Spread over hurdle
(5.79%)