40.28
Revenue₹M
54.25
57.81
61.27
63.98
69.21
73.06
77.79
84.85
90.84
95.72
42.85
6.70%
6.70%
40
27.64
Revenue growth%
10.64
9.35
6.47
4.93
3.40
6.25
6.42
5.18
8.12
8.66
29.79
6.42
6.45
71
2.24
Gross margin%
17.77
20.13
17.21
17.69
18.97
17.59
20.39
19.22
21.89
22.98
25.24
20.39
19.10
37
18.48
Operating margin%
10.99
11.02
8.10
6.99
5.03
3.02
3.27
1.51
1.20
0.40
14.49
1.51
4.15
23
4.70
Net margin%
25.61
25.81
24.51
27.25
27.55
25.44
27.85
29.14
28.12
26.35
11.27
27.85
26.80
12
23.63
P/E ratio (avg)x
44.62
52.41
61.32
61.62
65.32
71.34
71.62
72.62
82.32
87.59
20.14
72.62
68.33
60
23.53
EV/EBITx
21.60
21.83
23.93
24.39
26.94
27.83
27.48
25.73
27.94
27.74
8.167
27.74
26.34
79
13.23
FCF yield (avg)%
16.24
17.32
14.74
16.77
19.25
21.10
24.04
25.83
22.95
25.90
4.37
24.04
20.18
55
10.29
FCF margin%
15.31
18.24
18.37
20.21
19.78
21.64
23.06
22.43
20.81
21.67
4.83
21.67
20.51
58
0.265
FCF / Net incomex
1.335
1.543
1.548
1.806
1.857
1.935
2.256
2.629
3.043
3.378
1.329
2.629
1.896
73
14.52
ROIC%
12.69
13.67
11.15
11.14
12.63
11.47
10.61
10.66
13.03
14.78
17.21
11.47
12.05
26
11.10
Return on equity%
12.65
11.35
11.11
13.12
11.40
12.23
14.46
13.86
12.14
12.46
26.06
12.46
12.35
32
15.01
Return on assets%
17.95
16.51
15.02
13.61
11.58
11.27
11.28
10.14
11.90
10.15
15.60
11.27
11.74
31
3.80
EPS₹
4.69
5.49
5.89
6.11
6.35
6.70
7.79
8.23
9.99
9.81
4.22
9.08%
7.75%
—
17.00
EPS growth%
23.32
21.10
22.57
20.10
19.92
19.03
16.60
14.49
12.03
12.05
18.25
14.49
19.47
8
7.84
Bookvalue per sh₹
6.05
5.49
5.47
5.91
5.84
5.19
5.12
4.67
4.98
5.06
6.45
(2.86%)
(1.46%)
—
3.34
FCF per share₹
3.75
4.45
5.08
5.41
6.40
7.63
8.61
8.49
8.99
10.21
4.93
9.78%
12.11%
—
6.47
Dividend per sh₹
10.89
11.98
12.88
13.83
14.74
17.33
18.07
19.50
19.27
20.88
6.72
7.22%
7.47%
—
12.98
Div yield (avg)%
10.76
13.72
15.88
15.83
13.67
13.65
14.21
14.01
14.79
12.79
5.03
14.01
13.86
28
23.94
Payout ratio%
6.45
3.67
5.23
6.31
4.20
6.62
4.94
2.42
1.57
3.19
25.35
3.19
4.57
57
3.973
Shares (diluted)M
5.437
5.634
6.304
6.917
8.045
9.528
10.01
10.79
13.12
14.35
3.943
12.28%
11.30%
63
24.88
Buyback yield%
16.33
15.33
14.86
12.44
13.30
12.44
13.78
15.18
15.43
16.22
22.24
15.18
15.02
32
0.332
D/E ratiox
0.475
0.476
0.500
0.537
0.545
0.571
0.622
0.639
0.744
0.832
1.308
0.639
0.558
25
5.534
Enterprise value₹M
61.84
56.36
53.16
57.60
64.04
67.47
68.44
72.32
69.62
70.38
4.017
1.91%
0.54%
21
63.11
LT debt₹M
78.07
87.88
90.37
101.7
109.2
109.0
124.5
139.8
153.0
176.3
61.06
10.05%
10.13%
82
Revenue
₹95.72M
6.70%
1.00×
Cost of revenue
₹58.07M
6.23%
0.96×
Operating expenses
₹18.66M
7.69%
1.10×
Property and equipment
16.52%
Goodwill & intangibles
16.00%
Spread over hurdle
(6.53%)