28.64
Revenue₹M
28.82
29.88
30.55
31.91
32.64
33.13
34.07
35.53
37.08
38.71
31.28
3.47%
3.45%
48
10.70
Revenue growth%
17.11
17.20
14.48
16.75
14.25
13.68
14.84
12.59
14.77
17.23
29.64
14.77
14.80
68
17.35
Gross margin%
6.96
4.39
6.78
8.17
5.73
8.31
10.73
9.22
9.03
10.57
4.98
9.22
8.24
53
24.69
Operating margin%
2.64
0.40
2.97
2.92
4.77
5.02
4.02
1.45
0.40
2.66
2.53
2.66
2.79
60
11.69
Net margin%
10.03
9.52
6.85
3.94
3.46
4.20
4.50
5.11
5.66
4.31
19.06
4.50
4.81
73
13.87
P/E ratio (avg)x
34.32
31.61
34.47
36.61
36.92
34.72
31.92
29.55
25.80
26.52
27.47
29.55
33.12
34
17.23
EV/EBITx
31.78
34.05
38.35
40.34
42.32
42.19
43.51
39.49
42.78
38.19
26.24
42.19
39.92
16
24.04
FCF yield (avg)%
16.59
19.15
21.39
22.87
22.00
22.10
22.66
22.34
25.30
26.66
10.93
22.66
22.22
88
5.35
FCF margin%
25.35
27.20
24.84
23.20
20.35
18.26
19.31
16.41
19.34
20.60
15.43
19.31
20.47
57
1.337
FCF / Net incomex
0.759
0.799
0.843
1.011
1.162
1.365
1.392
1.402
1.479
1.511
0.375
1.402
1.263
11
25.17
ROIC%
12.29
13.33
10.41
10.60
13.36
10.54
8.82
6.38
6.78
6.96
19.14
6.96
10.48
70
27.51
Return on equity%
24.34
21.40
20.15
20.13
20.81
23.50
25.40
26.12
28.50
28.20
2.54
26.12
23.92
21
28.88
Return on assets%
24.84
24.84
26.67
28.02
25.02
26.91
25.91
25.45
26.30
25.19
25.50
25.91
25.68
31
1.45
EPS₹
0.67
0.70
0.78
0.73
0.68
0.72
0.79
0.86
0.85
0.82
1.57
3.63%
3.39%
—
22.28
EPS growth%
11.06
12.03
9.52
11.78
10.42
7.52
10.21
10.67
13.51
13.01
7.02
10.67
10.87
80
1.50
Bookvalue per sh₹
1.04
1.13
1.14
1.04
0.91
0.89
0.87
0.94
1.00
0.90
1.00
(0.26%)
(1.47%)
—
1.66
FCF per share₹
0.81
0.82
0.98
1.19
1.32
1.31
1.52
1.76
2.04
2.14
0.63
10.08%
11.80%
—
1.26
Dividend per sh₹
2.38
2.67
2.68
2.90
2.90
2.86
2.83
2.95
2.96
3.26
0.69
2.37%
2.76%
—
4.13
Div yield (avg)%
11.69
13.86
14.57
16.86
19.82
16.90
16.39
16.33
13.75
11.33
15.96
16.33
15.45
71
24.09
Payout ratio%
3.26
4.48
5.30
2.73
0.40
0.40
2.76
3.78
6.62
6.55
25.10
3.78
3.52
51
13.33
Shares (diluted)M
15.66
16.69
14.87
15.91
16.43
14.66
13.80
14.22
15.07
14.19
13.55
(2.89%)
(1.94%)
41
19.46
Buyback yield%
22.05
24.92
22.89
24.83
27.44
28.69
30.04
30.21
27.61
25.41
27.85
28.69
26.42
68
0.159
D/E ratiox
1.681
1.832
1.912
1.998
2.068
2.236
2.363
2.457
2.758
3.146
1.703
2.457
2.152
11
13.65
Enterprise value₹M
49.57
48.32
48.87
50.05
49.13
50.76
54.69
55.10
53.24
58.72
3.975
3.63%
1.61%
68
12.63
LT debt₹M
9.807
10.63
10.83
12.54
14.00
15.81
17.41
19.23
22.74
25.62
2.125
12.86%
10.79%
77
Revenue
₹38.71M
3.45%
1.00×
Cost of revenue
₹27.03M
3.43%
1.00×
Operating expenses
₹4.846M
3.90%
1.04×
Property and equipment
20.85%
Cash and investments
15.45%
Spread over hurdle
(6.11%)