10.48
Revenue₹M
94.00
97.69
103.7
105.8
112.3
114.3
121.1
127.2
128.9
132.9
11.08
3.43%
3.65%
68
17.19
Revenue growth%
18.08
17.26
14.55
15.75
15.28
15.70
16.05
13.20
12.53
14.24
21.92
14.24
15.49
35
20.19
Gross margin%
21.36
23.34
25.71
26.81
25.86
27.80
27.98
25.68
26.93
24.78
2.08
26.93
25.79
48
19.16
Operating margin%
19.65
20.44
20.73
20.06
18.10
17.82
20.21
20.80
19.13
20.33
5.86
20.21
20.14
92
20.93
Net margin%
17.58
16.64
16.51
17.83
18.18
16.89
17.10
15.45
16.41
16.88
23.80
16.88
16.89
46
31.18
P/E ratio (avg)x
20.11
20.66
24.22
26.35
29.89
30.40
31.81
36.56
39.34
37.62
24.56
36.56
30.15
67
20.73
EV/EBITx
38.72
35.77
38.74
35.85
35.48
36.42
40.69
41.81
38.61
41.75
34.32
40.69
38.67
8
24.29
FCF yield (avg)%
12.74
13.26
13.48
14.32
13.64
15.02
14.52
13.75
12.46
13.70
20.53
13.75
13.67
69
13.35
FCF margin%
11.32
8.86
5.98
2.99
3.27
0.52
1.43
4.21
5.85
5.97
23.51
4.21
5.03
19
1.638
FCF / Net incomex
1.205
1.096
0.979
0.847
0.911
0.874
0.783
0.817
0.774
0.702
0.818
0.783
0.860
64
6.86
ROIC%
25.81
23.32
24.78
22.55
22.15
19.35
17.12
18.70
21.54
19.93
4.07
19.35
21.85
52
22.12
Return on equity%
12.88
15.78
15.27
18.19
18.04
17.34
15.77
17.74
16.84
15.37
4.39
16.84
16.31
21
5.48
Return on assets%
7.23
6.36
5.75
4.42
1.61
2.37
3.37
3.07
1.36
2.34
27.73
2.37
3.22
5
23.11
EPS₹
30.17
31.64
36.99
43.59
43.32
41.98
40.57
42.06
45.57
48.40
25.00
2.24%
4.33%
—
4.51
EPS growth%
4.41
5.36
4.52
3.51
4.43
7.17
9.13
9.69
9.59
7.29
28.14
9.13
6.26
64
22.03
Bookvalue per sh₹
21.73
22.66
23.04
24.49
25.16
22.92
21.27
20.85
23.53
22.98
13.63
(1.80%)
1.11%
—
6.72
FCF per share₹
10.55
11.48
11.57
13.16
12.93
11.89
12.63
13.27
13.23
13.45
11.95
0.80%
3.80%
—
14.31
Dividend per sh₹
25.92
27.72
24.58
25.26
25.24
23.47
20.41
18.83
17.85
16.16
9.12
(8.53%)
(5.02%)
—
10.76
Div yield (avg)%
16.90
14.31
15.82
14.11
17.07
15.52
15.86
18.68
18.44
18.74
23.67
18.44
16.38
20
4.15
Payout ratio%
5.61
6.55
7.33
9.67
11.75
13.53
14.48
17.19
19.51
20.76
11.79
17.19
12.64
37
1.999
Shares (diluted)M
2.125
2.364
2.572
2.583
2.362
2.150
2.438
2.723
2.486
2.459
2.068
0.80%
1.25%
35
4.35
Buyback yield%
31.37
32.82
33.70
36.34
36.15
33.86
33.32
31.90
32.66
32.02
27.91
32.66
33.07
86
1.198
D/E ratiox
1.056
1.173
1.163
1.322
1.375
1.396
1.266
1.388
1.554
1.715
0.948
1.396
1.349
34
74.12
Enterprise value₹M
60.48
56.25
56.21
55.26
63.91
71.29
71.88
72.31
67.60
63.00
55.72
(0.29%)
0.22%
9
14.95
LT debt₹M
127.8
145.3
160.9
170.6
191.6
223.1
254.3
244.1
245.5
278.3
97.05
7.76%
7.53%
74
Revenue
₹132.9M
3.65%
1.00×
Cost of revenue
₹86.24M
3.93%
1.03×
Operating expenses
₹15.02M
3.18%
0.96×
Property and equipment
21.09%
Cash and investments
15.53%
Goodwill & intangibles
14.95%
Spread over hurdle
(0.85%)