5.918
Revenue₹M
8.062
8.830
9.441
10.26
10.95
12.14
13.35
14.32
15.45
16.71
6.408
8.81%
8.39%
68
14.47
Revenue growth%
13.31
10.45
8.12
9.42
12.10
13.15
16.07
15.95
15.82
18.33
20.69
15.95
13.23
77
24.54
Gross margin%
9.57
10.65
7.97
5.00
2.44
4.08
4.67
5.05
7.62
4.83
15.41
4.83
5.02
61
24.45
Operating margin%
5.11
3.00
4.20
4.56
2.72
0.40
1.87
1.18
0.40
0.40
28.54
0.40
2.30
64
20.90
Net margin%
12.34
9.98
10.83
10.91
9.52
8.24
9.69
7.32
6.93
5.03
11.14
7.32
9.61
7
27.44
P/E ratio (avg)x
18.18
20.36
21.99
23.85
23.81
25.82
24.44
23.11
22.75
21.57
34.46
23.11
22.93
28
37.81
EV/EBITx
11.70
13.35
12.88
12.82
12.65
14.37
13.82
16.07
16.08
17.86
18.59
16.07
13.58
33
28.52
FCF yield (avg)%
33.27
32.08
32.52
33.77
34.25
34.81
37.78
35.85
35.53
34.74
8.76
35.53
34.49
22
20.72
FCF margin%
26.72
25.15
23.61
25.99
27.94
30.49
29.75
32.67
34.53
35.28
9.10
32.67
28.85
22
0.758
FCF / Net incomex
1.750
1.766
1.700
1.759
1.700
1.594
1.785
1.983
1.885
1.957
0.739
1.885
1.763
94
6.24
ROIC%
3.21
0.50
0.40
1.61
2.16
2.40
3.02
5.25
4.18
4.25
16.78
4.18
2.71
64
28.94
Return on equity%
11.75
10.70
12.88
10.80
13.06
12.43
10.74
9.28
7.98
6.27
8.72
9.28
10.77
87
17.18
Return on assets%
21.61
23.63
23.51
26.01
28.23
26.02
27.64
29.06
29.22
29.68
26.27
29.06
26.83
27
15.20
EPS₹
11.71
13.18
13.91
14.43
14.88
13.26
13.64
12.14
12.03
11.41
16.87
(5.17%)
(1.14%)
—
25.66
EPS growth%
22.31
22.66
22.66
22.66
21.78
21.28
23.88
24.24
22.07
19.88
23.31
22.07
22.48
75
19.02
Bookvalue per sh₹
9.46
8.43
8.62
8.27
9.08
8.87
9.42
9.19
10.23
10.43
11.41
2.83%
(0.27%)
—
9.08
FCF per share₹
9.97
10.66
11.76
11.43
12.08
12.87
13.34
14.33
15.11
14.32
6.91
3.46%
3.51%
—
7.73
Dividend per sh₹
30.73
35.49
38.00
40.86
48.52
49.59
57.08
54.51
63.00
66.65
10.11
6.56%
9.82%
—
25.00
Div yield (avg)%
25.76
26.08
26.85
24.39
22.19
20.60
20.30
22.12
21.04
22.09
22.35
21.04
22.16
14
8.65
Payout ratio%
18.86
19.51
20.03
18.54
17.48
14.59
15.25
15.95
14.45
15.53
2.53
15.25
16.72
59
0.500
Shares (diluted)M
0.616
0.708
0.829
0.820
0.837
0.842
0.959
1.036
1.183
1.218
0.503
7.80%
6.76%
20
12.43
Buyback yield%
15.79
17.11
19.06
20.84
21.37
21.46
23.98
22.65
22.84
24.76
3.75
22.84
21.41
17
1.168
D/E ratiox
1.247
1.199
1.283
1.169
1.098
1.120
1.156
1.232
1.269
1.353
1.764
1.232
1.216
26
3.824
Enterprise value₹M
7.316
8.384
8.313
9.171
8.459
8.239
9.345
10.16
10.37
10.43
4.827
4.28%
2.91%
20
14.68
LT debt₹M
5.089
5.068
4.653
4.771
4.749
5.170
5.559
6.122
6.663
6.508
10.60
6.50%
3.52%
47
Revenue
₹16.71M
8.39%
1.00×
Cost of revenue
₹9.497M
8.49%
1.01×
Operating expenses
₹3.590M
8.65%
1.02×
Property and equipment
17.06%
Spread over hurdle
(1.95%)