7.960
Revenue₹M
8.283
8.734
8.877
9.306
9.700
10.18
10.33
10.73
11.06
11.48
8.253
3.43%
3.87%
82
21.86
Revenue growth%
8.82
10.27
9.90
12.76
11.92
10.30
11.14
10.81
12.61
14.35
16.68
11.14
10.98
21
27.61
Gross margin%
16.56
17.96
16.31
16.12
18.86
18.68
18.13
17.97
19.16
21.32
18.76
18.68
18.05
90
28.24
Operating margin%
25.06
26.65
24.89
22.49
22.46
22.90
24.75
26.13
28.88
30.48
27.65
26.13
24.97
9
5.83
Net margin%
28.28
30.30
29.49
31.92
30.68
32.19
33.05
31.20
31.77
28.88
9.36
31.77
30.94
55
17.15
P/E ratio (avg)x
25.53
26.48
26.90
24.63
21.96
22.76
23.92
23.98
22.50
24.33
20.24
23.92
24.15
26
15.12
EV/EBITx
18.76
19.30
20.20
20.96
18.63
20.07
21.79
23.23
24.93
23.08
17.03
23.08
20.58
45
7.78
FCF yield (avg)%
17.50
17.34
17.47
14.78
15.72
13.01
15.28
13.67
13.36
12.55
25.71
13.36
15.03
86
4.12
FCF margin%
1.92
0.40
0.40
0.40
2.72
2.84
1.06
1.72
1.99
1.51
9.81
1.72
1.61
79
0.417
FCF / Net incomex
0.198
0.189
0.179
0.183
0.167
0.182
0.189
0.196
0.169
0.172
0.400
0.182
0.182
70
9.31
ROIC%
32.98
35.17
35.91
36.03
35.96
38.24
41.08
42.43
44.37
44.69
12.28
42.43
37.13
5
11.73
Return on equity%
1.44
2.93
5.25
3.86
4.25
5.98
3.95
2.29
0.40
0.40
12.11
2.29
3.40
14
3.72
Return on assets%
1.20
0.40
0.40
0.40
0.40
0.89
0.40
2.62
1.08
0.40
18.10
0.89
0.40
77
0.25
EPS₹
0.51
0.45
0.43
0.40
0.42
0.41
0.43
0.44
0.44
0.44
0.28
0.81%
(2.06%)
—
23.88
EPS growth%
7.37
5.44
6.09
5.20
6.75
8.89
7.95
10.10
11.05
12.09
21.24
10.10
7.66
55
0.85
Bookvalue per sh₹
0.44
0.43
0.39
0.36
0.41
0.46
0.46
0.51
0.55
0.58
0.41
7.06%
3.09%
—
0.42
FCF per share₹
0.56
0.60
0.59
0.62
0.63
0.63
0.63
0.66
0.71
0.72
1.11
2.91%
2.21%
—
1.05
Dividend per sh₹
0.32
0.36
0.35
0.40
0.40
0.38
0.37
0.39
0.40
0.46
0.68
2.62%
3.05%
—
24.88
Div yield (avg)%
1.00
0.40
2.78
3.19
3.34
5.20
2.86
1.01
0.89
0.40
14.34
1.01
1.89
54
28.38
Payout ratio%
28.78
31.06
30.01
32.75
31.66
33.45
31.75
31.72
30.35
31.73
4.24
31.73
31.69
87
3.839
Shares (diluted)M
6.980
7.348
8.699
8.920
9.430
10.82
11.57
12.24
13.56
14.96
3.743
9.67%
9.52%
10
28.83
Buyback yield%
21.30
22.03
24.49
23.48
21.91
24.21
25.94
24.26
26.39
26.75
14.69
25.94
24.24
12
1.487
D/E ratiox
2.011
2.000
2.099
2.405
2.480
2.755
3.170
3.726
4.232
4.676
0.859
3.726
2.617
43
7.693
Enterprise value₹M
9.876
9.390
10.60
10.21
11.88
11.91
13.20
13.46
13.09
15.42
8.061
5.36%
5.26%
38
3.603
LT debt₹M
1.684
1.871
2.154
2.244
2.565
2.415
2.497
2.721
2.594
2.959
0.876
2.90%
7.05%
53
Revenue
₹11.48M
3.87%
1.00×
Cost of revenue
₹8.035M
3.87%
1.00×
Operating expenses
₹2.416M
3.00%
0.92×
Property and equipment
17.55%
Goodwill & intangibles
15.55%
Spread over hurdle
(9.60%)