37.17
Revenue₹M
32.01
34.06
36.33
38.67
40.24
42.58
44.93
47.03
48.74
51.58
39.53
5.09%
5.54%
31
29.19
Revenue growth%
25.01
27.33
28.09
29.88
27.98
27.95
28.67
27.50
24.74
24.30
21.39
27.50
27.72
15
6.98
Gross margin%
24.46
26.90
24.63
27.40
26.96
29.48
28.38
26.60
23.71
21.59
10.65
26.60
26.75
68
19.93
Operating margin%
15.87
16.11
13.32
15.49
12.83
15.69
13.85
16.41
17.01
18.30
6.56
16.41
15.78
33
18.97
Net margin%
10.00
10.26
9.12
10.89
10.07
8.28
8.31
5.51
5.39
8.04
5.84
8.04
8.71
31
28.23
P/E ratio (avg)x
19.44
16.97
17.51
17.52
18.16
19.10
18.92
18.15
16.83
14.39
20.79
18.15
17.84
54
29.37
EV/EBITx
12.18
11.15
10.29
10.94
10.52
10.08
9.657
9.092
8.608
9.070
23.17
9.092
10.18
43
23.58
FCF yield (avg)%
35.14
36.27
38.87
40.61
40.58
40.72
42.90
42.95
45.56
47.87
28.09
42.95
40.66
7
18.52
FCF margin%
2.63
4.38
5.73
6.14
4.81
3.05
1.25
4.05
5.75
5.98
19.05
4.05
4.60
55
0.615
FCF / Net incomex
1.823
1.887
2.081
2.077
2.108
2.344
2.462
2.460
2.432
2.286
0.681
2.432
2.197
28
26.94
ROIC%
15.04
13.32
15.09
12.68
11.34
14.24
11.97
10.45
12.68
15.14
27.78
12.68
13.00
64
9.46
Return on equity%
19.33
16.92
14.87
12.13
12.65
11.71
9.24
9.95
8.45
8.94
17.26
9.24
11.92
35
19.33
Return on assets%
12.79
14.28
12.07
15.01
15.24
15.68
16.17
15.23
15.14
12.17
9.03
15.23
15.08
60
6.32
EPS₹
13.09
12.36
13.28
13.21
13.54
13.11
15.01
16.66
15.79
14.51
6.64
1.40%
2.01%
—
9.59
EPS growth%
19.32
16.99
18.83
15.89
13.88
11.38
8.82
9.67
10.35
13.02
28.64
10.35
13.45
67
5.68
Bookvalue per sh₹
4.51
4.68
4.99
4.86
4.73
5.06
5.93
6.91
8.01
9.14
3.40
14.11%
8.92%
—
6.57
FCF per share₹
22.30
25.32
27.49
30.49
35.41
36.79
42.71
45.43
52.31
52.14
1.98
8.04%
10.29%
—
11.44
Dividend per sh₹
2.60
2.63
2.86
2.81
2.63
2.73
2.57
2.40
2.63
2.53
5.94
(0.79%)
(0.02%)
—
16.62
Div yield (avg)%
20.09
19.49
18.48
16.12
15.96
18.35
20.30
21.70
22.37
20.54
5.59
20.54
19.79
67
21.92
Payout ratio%
27.11
24.27
24.02
26.33
25.19
24.05
22.11
22.68
25.10
26.39
5.91
24.05
24.68
65
1.876
Shares (diluted)M
2.198
2.177
2.366
2.487
2.646
2.997
3.195
3.801
3.658
3.535
1.945
5.97%
4.80%
61
4.70
Buyback yield%
29.21
29.72
28.89
31.42
31.98
34.66
32.26
30.46
32.66
35.12
22.91
32.66
31.70
41
1.478
D/E ratiox
0.173
0.174
0.177
0.203
0.205
0.231
0.233
0.239
0.233
0.216
1.414
0.233
0.211
90
52.41
Enterprise value₹M
6.183
5.869
6.555
6.240
6.803
7.411
7.598
8.011
7.553
7.552
29.12
2.11%
2.08%
60
47.33
LT debt₹M
4.520
4.447
4.610
4.894
4.886
5.069
5.443
5.173
4.572
4.394
56.34
(2.10%)
(0.77%)
42
Revenue
₹51.58M
5.54%
1.00×
Cost of revenue
₹30.37M
5.28%
0.98×
Operating expenses
₹8.846M
5.66%
1.01×
Property and equipment
17.23%
Goodwill & intangibles
15.73%
Return on capital
113.71%
Spread over hurdle
104.24%