24.05
Revenue₹M
59.94
60.84
61.52
64.04
66.41
69.50
70.47
72.15
73.31
75.70
25.94
2.65%
2.56%
63
13.80
Revenue growth%
8.91
6.73
7.63
6.73
7.70
8.08
7.14
7.72
8.27
6.79
21.93
7.72
7.66
16
28.55
Gross margin%
1.18
0.44
3.15
5.85
8.56
9.00
6.44
5.22
3.60
1.04
5.17
5.22
4.41
93
19.50
Operating margin%
25.44
25.26
23.95
25.62
26.87
25.62
28.06
25.51
23.73
25.71
10.36
25.62
25.57
66
22.59
Net margin%
18.61
17.29
17.52
17.74
17.40
18.09
19.24
22.20
21.97
22.14
24.46
21.97
18.35
71
24.65
P/E ratio (avg)x
12.20
10.61
11.58
11.54
11.55
10.13
9.633
9.279
9.049
9.895
15.50
9.633
10.37
26
7.002
EV/EBITx
20.25
19.46
17.36
15.77
17.24
17.21
15.84
15.88
14.93
15.62
9.483
15.84
16.54
49
11.81
FCF yield (avg)%
14.89
17.29
14.33
14.85
15.88
12.92
12.87
13.17
14.05
16.79
13.20
13.17
14.59
53
21.53
FCF margin%
22.25
24.46
25.70
23.57
22.88
25.46
25.72
24.47
26.68
29.62
26.83
25.72
24.96
43
0.904
FCF / Net incomex
0.820
0.884
1.001
1.022
1.101
1.215
1.289
1.486
1.577
1.666
1.662
1.486
1.158
14
11.59
ROIC%
12.31
11.42
13.59
11.58
12.75
11.32
14.10
12.51
14.89
13.07
24.50
13.07
12.63
86
20.45
Return on equity%
22.74
23.72
21.83
20.88
23.45
24.28
22.51
22.89
24.89
26.19
19.71
24.28
23.17
73
5.48
Return on assets%
31.05
30.36
31.20
32.53
31.00
30.39
30.04
31.53
31.51
28.62
8.70
30.39
31.02
43
14.23
EPS₹
4.17
3.64
3.81
3.90
3.87
4.03
4.06
3.93
3.72
3.48
15.58
(2.11%)
(2.51%)
—
8.85
EPS growth%
2.18
3.91
5.77
2.84
1.49
0.40
1.24
2.11
0.99
0.51
15.52
0.99
1.80
7
7.99
Bookvalue per sh₹
10.73
11.05
10.94
11.71
12.29
12.86
13.08
15.06
15.03
15.74
12.50
5.07%
4.24%
—
9.83
FCF per share₹
10.41
10.36
11.55
13.84
16.36
16.71
18.39
18.55
19.52
23.07
6.25
7.12%
9.53%
—
10.37
Dividend per sh₹
13.58
14.37
14.03
15.15
14.48
16.60
16.85
18.11
17.68
17.21
11.33
3.51%
3.81%
—
8.64
Div yield (avg)%
32.37
34.60
31.96
31.25
33.36
30.84
28.60
28.22
29.00
30.70
9.36
29.00
31.04
29
26.60
Payout ratio%
13.50
11.89
13.01
13.97
12.06
10.25
11.20
11.44
10.95
11.67
28.68
11.20
11.78
67
4.933
Shares (diluted)M
4.605
4.573
4.085
4.405
4.439
4.578
4.198
4.155
3.990
4.236
4.949
(0.93%)
(1.87%)
88
12.97
Buyback yield%
13.93
15.61
15.43
15.88
13.15
15.04
14.22
14.70
12.41
12.43
19.54
14.22
14.46
72
1.025
D/E ratiox
0.394
0.479
0.532
0.605
0.708
0.752
0.880
1.030
1.252
1.502
1.665
1.030
0.730
64
3.028
Enterprise value₹M
22.91
24.11
23.47
23.73
23.17
24.51
26.58
27.88
26.36
30.97
30.29
5.98%
2.58%
79
36.77
LT debt₹M
58.77
50.51
48.40
48.76
42.71
37.73
41.10
37.69
41.06
39.60
38.75
(1.50%)
(3.07%)
19
Revenue
₹75.70M
2.56%
1.00×
Cost of revenue
₹49.23M
2.45%
0.99×
Operating expenses
₹16.89M
3.19%
1.06×
Property and equipment
14.17%
Spread over hurdle
39.59%