63.79
Revenue₹M
119.3
120.7
124.5
125.8
131.8
133.1
138.2
143.9
147.2
148.8
67.85
2.46%
2.81%
50
24.11
Revenue growth%
24.86
24.76
26.97
29.37
28.33
28.37
25.85
24.35
23.37
25.81
24.99
25.81
25.83
28
2.07
Gross margin%
13.49
11.22
10.13
8.56
6.14
8.80
6.40
3.58
0.70
2.31
3.67
3.58
7.48
19
13.35
Operating margin%
20.91
18.87
20.56
20.09
19.10
19.87
17.11
17.27
16.57
18.26
29.53
17.27
18.99
36
5.45
Net margin%
18.52
16.53
18.47
19.14
20.04
19.16
16.35
16.35
13.79
14.56
2.84
16.35
17.50
45
7.634
P/E ratio (avg)x
21.91
23.08
25.80
27.73
31.71
32.41
34.76
33.89
38.20
43.14
19.61
34.76
32.06
10
32.00
EV/EBITx
52.39
53.11
56.80
53.76
61.42
61.43
63.47
63.84
69.60
72.55
12.55
63.84
61.43
42
21.92
FCF yield (avg)%
24.56
23.48
26.44
23.98
25.29
28.11
28.56
30.11
28.29
27.20
14.99
28.29
26.82
46
28.70
FCF margin%
11.98
10.91
11.94
9.18
9.53
7.81
6.76
7.14
8.09
7.13
24.90
7.14
8.63
75
1.394
FCF / Net incomex
0.817
0.849
0.943
0.885
0.927
0.953
0.871
0.797
0.783
0.871
1.618
0.871
0.871
13
29.98
ROIC%
30.67
29.03
26.31
27.56
27.79
29.80
29.73
26.78
25.76
26.88
15.53
26.88
27.68
14
17.25
Return on equity%
21.92
24.65
26.31
26.41
26.33
24.92
23.46
21.99
23.42
26.14
7.67
23.46
24.78
54
23.67
Return on assets%
19.12
16.22
18.86
18.07
20.05
22.22
19.91
17.78
19.72
21.52
7.85
19.91
19.42
40
9.81
EPS₹
4.55
4.92
5.83
6.46
7.27
7.22
8.10
9.30
10.25
11.16
10.91
8.96%
10.18%
—
2.52
EPS growth%
8.21
5.95
7.48
7.09
6.16
3.38
6.16
7.52
8.11
10.57
29.50
7.52
7.29
75
3.11
Bookvalue per sh₹
9.18
10.03
10.73
12.03
11.53
12.56
12.01
13.16
12.18
12.02
2.53
0.85%
4.00%
—
2.64
FCF per share₹
4.36
4.74
4.79
5.30
6.06
7.10
7.87
8.78
9.41
10.08
8.05
10.72%
9.43%
—
1.72
Dividend per sh₹
1.77
2.04
2.28
2.52
2.49
2.52
2.44
2.38
2.44
2.58
10.63
0.69%
4.70%
—
24.74
Div yield (avg)%
21.21
18.82
18.52
18.02
15.49
12.61
10.72
11.44
11.30
13.28
11.51
11.44
14.39
77
2.67
Payout ratio%
10.52
13.10
10.80
7.98
7.15
4.19
2.31
3.14
4.87
2.01
8.21
3.14
6.01
15
8.714
Shares (diluted)M
11.50
11.15
11.79
11.87
11.08
11.68
11.14
10.39
9.934
11.46
8.760
0.67%
0.52%
75
3.35
Buyback yield%
11.22
12.01
11.51
12.62
11.08
11.35
10.48
11.65
10.97
13.52
21.77
11.35
11.43
82
0.341
D/E ratiox
0.351
0.361
0.327
0.322
0.317
0.286
0.305
0.277
0.259
0.267
0.425
0.277
0.311
73
24.95
Enterprise value₹M
96.85
93.92
83.06
81.32
74.06
79.72
78.33
81.71
88.06
88.53
109.0
3.63%
(0.53%)
33
131.1
LT debt₹M
92.80
97.80
105.0
109.6
125.2
146.6
156.4
154.5
171.4
194.4
41.16
9.19%
7.47%
92
Revenue
₹148.8M
2.81%
1.00×
Cost of revenue
₹88.72M
2.70%
0.99×
Operating expenses
₹36.61M
3.51%
1.07×
Cash and investments
17.41%
Spread over hurdle
63.37%