28.48
Revenue₹M
71.69
73.45
76.18
78.68
82.20
82.35
84.38
85.69
88.05
92.19
31.60
2.32%
2.53%
78
17.83
Revenue growth%
24.18
22.35
24.20
26.88
27.07
24.33
23.42
23.10
22.27
22.15
13.13
23.10
23.80
7
22.13
Gross margin%
12.72
15.25
15.92
16.10
16.71
14.24
12.24
11.36
8.42
7.97
13.81
11.36
13.48
23
5.88
Operating margin%
6.74
6.02
7.80
9.51
11.53
9.84
10.92
10.87
11.60
12.28
21.27
10.92
10.35
88
24.31
Net margin%
6.70
6.48
6.54
9.15
8.67
9.61
10.91
10.58
12.41
9.59
11.02
10.58
9.37
15
34.41
P/E ratio (avg)x
25.26
23.82
24.02
23.80
26.64
24.67
24.53
24.98
25.66
24.66
22.05
24.67
24.66
60
11.11
EV/EBITx
13.59
13.91
13.68
14.16
13.87
12.50
11.35
9.992
9.145
8.200
21.23
9.992
13.04
25
3.75
FCF yield (avg)%
8.06
8.34
7.71
10.55
13.00
11.77
11.42
11.16
11.52
12.57
29.90
11.52
11.29
6
22.22
FCF margin%
0.40
2.82
2.37
3.06
3.21
0.42
1.18
0.40
0.40
2.58
6.95
0.42
1.77
32
0.273
FCF / Net incomex
1.871
1.874
2.208
2.232
2.264
2.506
2.763
2.802
2.724
2.985
1.016
2.763
2.385
27
20.46
ROIC%
8.79
10.20
8.51
7.01
9.23
7.24
9.29
6.49
4.99
4.44
5.26
6.49
7.88
37
28.05
Return on equity%
15.19
13.04
15.46
17.72
15.83
17.34
20.28
17.64
17.41
15.58
28.45
17.41
16.59
25
28.30
Return on assets%
19.69
20.47
23.05
21.83
20.40
23.11
22.54
22.86
21.62
22.86
28.80
22.86
22.18
35
1.45
EPS₹
3.57
4.00
3.72
4.00
3.54
3.18
3.53
3.87
4.04
3.86
1.59
1.77%
0.28%
—
10.47
EPS growth%
6.49
4.96
3.31
0.51
0.40
2.98
2.87
5.76
6.25
7.86
14.92
5.76
4.13
24
3.13
Bookvalue per sh₹
5.15
5.28
5.29
5.06
5.81
6.16
6.01
5.58
5.74
6.19
2.73
1.26%
3.29%
—
3.21
FCF per share₹
4.39
4.67
5.48
6.35
6.81
7.72
7.39
7.86
8.27
7.88
3.98
2.97%
5.48%
—
1.26
Dividend per sh₹
3.75
3.58
3.41
3.58
3.32
3.32
3.65
4.11
4.24
4.48
1.25
6.21%
1.05%
—
5.63
Div yield (avg)%
15.09
17.00
16.05
17.40
15.84
16.20
17.15
17.61
19.90
19.16
8.51
17.61
17.08
79
16.24
Payout ratio%
17.76
18.31
16.42
18.04
18.98
19.74
21.11
22.30
25.23
23.19
3.02
22.30
19.36
16
7.540
Shares (diluted)M
8.935
10.10
11.50
12.81
12.27
11.69
12.06
11.60
13.00
13.35
7.187
1.71%
4.20%
85
7.95
Buyback yield%
7.28
8.86
7.19
5.13
6.48
8.52
10.82
10.90
10.97
9.39
19.11
10.82
8.69
7
0.145
D/E ratiox
0.197
0.172
0.158
0.160
0.160
0.166
0.143
0.137
0.123
0.115
1.045
0.137
0.159
6
51.62
Enterprise value₹M
57.05
58.27
58.30
62.23
63.41
68.37
65.13
66.60
64.55
71.02
24.33
2.29%
2.93%
63
68.93
LT debt₹M
61.00
55.31
58.85
55.70
49.03
45.66
45.83
39.90
39.37
34.35
58.71
(6.87%)
(6.87%)
62
Revenue
₹92.19M
2.53%
1.00×
Cost of revenue
₹46.70M
2.50%
1.00×
Operating expenses
₹23.37M
2.63%
1.01×
Property and equipment
18.15%
Spread over hurdle
(3.68%)