9.855
Revenue₹M
17.94
19.02
19.83
21.08
21.98
23.57
25.51
27.55
28.81
29.94
10.46
6.38%
5.69%
26
14.66
Revenue growth%
32.98
31.15
32.33
31.97
34.85
36.93
35.86
37.09
35.80
34.64
24.24
35.86
34.75
57
29.86
Gross margin%
12.60
12.59
15.01
14.78
14.22
15.99
15.66
16.44
16.97
15.13
8.08
15.99
15.07
15
28.08
Operating margin%
26.53
26.10
27.24
27.16
28.68
26.81
29.57
26.79
25.23
24.82
23.64
26.79
26.80
67
9.17
Net margin%
16.08
15.67
18.08
20.70
19.06
17.27
19.39
18.62
20.97
20.81
25.95
19.39
18.84
10
31.68
P/E ratio (avg)x
20.77
22.73
22.58
23.04
22.49
26.55
29.94
32.88
39.16
46.39
14.95
32.88
24.79
53
25.22
EV/EBITx
13.46
15.01
15.27
15.32
17.14
17.94
18.85
18.20
16.94
17.71
12.45
17.94
17.04
15
3.43
FCF yield (avg)%
24.13
24.55
24.65
27.39
26.85
24.20
21.26
23.16
23.81
25.73
13.25
23.81
24.38
39
23.33
FCF margin%
35.14
34.40
32.66
32.17
29.60
26.60
24.48
23.99
24.41
25.72
3.79
24.48
28.10
61
0.621
FCF / Net incomex
1.319
1.255
1.290
1.438
1.513
1.491
1.656
1.573
1.615
1.578
1.147
1.578
1.502
27
5.94
ROIC%
23.61
24.07
24.19
22.34
19.81
16.85
15.66
17.05
14.70
15.37
17.57
15.66
18.43
53
24.10
Return on equity%
16.37
17.27
18.27
19.62
22.02
21.77
20.80
19.45
17.21
15.24
28.43
19.45
18.86
88
10.60
Return on assets%
28.98
27.27
25.71
22.84
22.96
21.87
24.41
24.28
26.06
25.64
4.07
24.41
25.02
59
0.27
EPS₹
0.84
0.80
0.86
0.94
0.94
1.08
1.03
1.18
1.35
1.53
0.29
10.16%
5.71%
—
24.77
EPS growth%
30.40
28.52
26.10
28.92
26.70
25.50
24.10
22.33
19.86
17.14
26.94
22.33
25.80
20
0.89
Bookvalue per sh₹
1.73
1.84
1.82
2.10
2.27
2.37
2.46
2.79
2.98
3.44
1.25
8.65%
8.12%
—
0.83
FCF per share₹
0.69
0.77
0.69
0.67
0.70
0.75
0.71
0.73
0.74
0.66
0.69
(1.23%)
(1.13%)
—
0.82
Dividend per sh₹
0.75
0.68
0.71
0.77
0.79
0.86
0.92
0.83
0.92
0.99
0.46
4.63%
3.54%
—
5.23
Div yield (avg)%
17.23
18.78
20.82
18.57
20.94
19.85
18.63
16.50
17.87
17.80
28.23
17.87
18.60
55
5.57
Payout ratio%
0.40
2.59
2.67
4.89
4.09
1.93
3.98
5.08
3.75
2.66
5.83
3.75
3.21
55
23.71
Shares (diluted)M
31.89
35.04
33.94
37.17
36.17
39.98
47.45
50.71
57.89
56.56
23.40
9.35%
5.45%
39
14.77
Buyback yield%
30.60
27.90
24.97
27.80
25.08
24.64
25.21
24.99
22.42
21.69
13.13
24.64
25.03
59
0.267
D/E ratiox
1.545
1.578
1.620
1.949
2.230
2.341
2.409
2.823
3.016
3.447
0.248
2.823
2.286
56
27.02
Enterprise value₹M
30.28
28.41
25.94
28.04
25.46
23.79
22.06
24.03
22.73
21.21
31.38
(3.58%)
(3.51%)
48
7.985
LT debt₹M
68.15
77.59
93.06
104.7
111.9
134.2
147.9
170.3
188.3
226.0
29.53
15.09%
13.35%
14
Revenue
₹29.94M
5.69%
1.00×
Cost of revenue
₹15.90M
5.35%
0.97×
Operating expenses
₹4.158M
5.73%
1.00×
Property and equipment
16.61%
Spread over hurdle
(2.38%)