12.00
Revenue₹M
29.06
30.65
33.32
35.61
38.18
41.54
44.16
47.48
49.72
53.83
12.98
7.11%
7.01%
83
10.57
Revenue growth%
17.60
17.41
20.25
23.12
22.03
20.06
18.97
20.07
20.09
22.20
24.57
20.07
20.08
60
8.71
Gross margin%
25.69
27.24
29.20
28.28
30.72
32.86
34.21
36.42
36.40
37.53
27.13
36.40
31.79
24
15.29
Operating margin%
5.58
8.30
10.68
11.58
9.98
10.20
8.25
8.99
6.35
6.43
15.22
8.25
8.64
56
26.37
Net margin%
2.86
1.29
3.08
4.50
6.83
9.59
7.29
9.49
9.86
6.90
13.57
9.49
6.86
46
8.355
P/E ratio (avg)x
18.70
20.40
21.26
24.24
23.87
23.81
22.48
25.40
26.20
27.80
34.88
25.40
23.84
27
15.79
EV/EBITx
19.95
18.70
17.96
17.67
17.36
15.93
17.52
20.00
21.30
20.27
7.002
20.00
18.33
32
22.60
FCF yield (avg)%
1.99
3.77
3.01
5.86
7.08
6.24
8.70
10.07
12.40
12.59
18.21
10.07
6.66
82
26.33
FCF margin%
29.33
29.17
30.50
30.52
32.73
33.30
30.92
32.99
35.18
32.55
3.90
32.99
31.74
66
0.829
FCF / Net incomex
1.753
1.840
2.112
2.473
2.428
2.319
2.597
3.040
3.117
3.356
0.916
3.040
2.450
41
25.67
ROIC%
7.71
7.73
7.45
7.68
8.65
10.44
9.54
8.10
5.20
7.49
23.22
8.10
7.72
26
24.38
Return on equity%
3.87
6.05
3.65
5.65
5.13
3.54
5.17
6.69
8.50
11.34
2.03
6.69
5.41
70
4.14
Return on assets%
34.25
36.49
37.39
37.73
39.72
40.94
42.35
42.14
40.21
42.63
13.31
42.14
39.96
83
4.59
EPS₹
9.23
9.09
7.92
8.14
8.27
7.89
8.17
8.37
8.33
7.76
4.72
(1.27%)
(1.96%)
—
21.41
EPS growth%
11.78
12.13
10.43
8.70
8.55
8.78
9.66
10.89
12.73
10.93
2.65
10.89
10.66
59
17.02
Bookvalue per sh₹
16.39
15.91
15.31
14.84
16.28
17.81
19.57
19.51
22.19
21.30
4.44
5.53%
1.97%
—
6.23
FCF per share₹
5.98
6.34
6.48
6.04
6.11
6.03
5.91
6.46
5.52
5.19
18.09
(3.23%)
(1.93%)
—
3.63
Dividend per sh₹
32.17
33.99
38.56
38.36
37.55
37.15
40.55
47.15
47.56
48.12
5.23
5.09%
5.74%
—
29.43
Div yield (avg)%
7.06
7.95
6.48
6.44
6.46
9.23
8.99
11.97
11.14
11.41
26.14
11.14
8.47
93
9.54
Payout ratio%
10.23
8.90
6.20
5.27
4.96
6.25
9.07
9.17
6.27
6.27
22.88
6.27
6.27
82
1.096
Shares (diluted)M
1.380
1.547
1.660
1.642
1.802
1.927
2.220
2.383
2.815
2.795
1.118
9.18%
6.75%
46
19.23
Buyback yield%
27.60
29.82
28.00
29.35
31.69
33.52
35.48
37.22
35.06
32.49
18.87
35.06
32.09
46
0.195
D/E ratiox
2.066
2.115
2.525
2.858
2.860
2.919
3.244
3.526
3.615
4.099
0.390
3.526
2.889
85
49.04
Enterprise value₹M
43.38
41.27
44.45
50.93
52.24
60.01
65.60
60.54
69.13
74.21
34.97
7.28%
5.94%
88
61.35
LT debt₹M
100.6
105.7
103.4
112.4
131.5
147.4
142.6
150.0
147.2
161.4
35.20
4.17%
5.58%
60
Revenue
₹53.83M
7.01%
1.00×
Cost of revenue
₹36.60M
6.70%
0.97×
Operating expenses
₹6.666M
7.86%
1.08×
Property and equipment
18.98%
Spread over hurdle
(4.72%)