24.87
Revenue₹M
82.71
84.79
87.00
87.09
87.47
85.78
86.14
85.05
86.67
85.01
27.67
(0.57%)
0.30%
15
18.42
Revenue growth%
18.02
17.74
20.32
17.58
15.16
14.10
16.50
14.13
16.72
14.94
18.12
14.94
16.61
85
25.04
Gross margin%
17.83
18.80
17.54
17.41
18.32
18.74
19.54
18.49
15.71
14.81
29.59
18.49
18.08
13
15.20
Operating margin%
16.63
14.57
12.77
13.80
11.88
14.50
17.07
15.53
18.09
19.59
7.01
17.07
15.05
22
22.22
Net margin%
19.39
20.81
19.03
17.96
19.77
22.75
25.11
27.81
28.03
27.43
11.56
27.43
21.78
71
30.23
P/E ratio (avg)x
12.95
13.61
13.17
12.26
12.63
13.29
14.38
15.53
16.59
16.22
28.68
15.53
13.45
24
19.79
EV/EBITx
21.74
20.67
21.98
20.25
18.79
16.62
17.31
18.00
15.82
13.66
32.19
16.62
18.40
83
15.01
FCF yield (avg)%
14.58
16.69
16.79
16.89
17.58
18.61
17.54
17.87
14.94
12.85
21.18
17.54
16.84
27
22.24
FCF margin%
19.05
20.09
19.45
16.71
17.89
18.36
18.75
16.05
15.74
14.93
8.31
16.05
18.12
53
1.039
FCF / Net incomex
1.478
1.512
1.630
1.736
2.044
2.403
2.460
2.631
2.794
2.814
0.328
2.631
2.223
28
22.91
ROIC%
26.29
24.55
26.10
25.68
25.26
24.17
21.55
22.41
21.35
20.60
8.19
21.55
24.36
8
8.73
Return on equity%
6.19
3.44
6.34
7.65
8.99
9.52
10.70
7.85
7.34
7.27
22.81
7.85
7.50
85
25.63
Return on assets%
11.49
11.06
8.54
9.91
7.74
8.47
9.68
8.47
10.12
12.48
23.66
9.68
9.80
20
2.81
EPS₹
3.03
2.77
2.85
2.72
2.57
2.85
3.08
3.47
3.41
3.16
3.04
4.20%
1.48%
—
3.59
EPS growth%
22.52
25.05
25.69
26.90
26.05
23.78
24.52
22.54
23.97
22.90
8.17
23.78
24.25
79
2.43
Bookvalue per sh₹
11.60
13.01
13.92
13.26
13.66
15.22
17.04
18.07
18.07
18.66
1.96
6.44%
4.67%
—
4.90
FCF per share₹
7.14
6.81
7.11
7.23
6.90
6.95
7.04
6.61
7.01
7.22
4.31
0.91%
(0.49%)
—
2.47
Dividend per sh₹
7.37
6.76
6.08
5.77
5.28
5.22
5.24
5.48
6.02
5.55
3.01
1.00%
(3.90%)
—
24.14
Div yield (avg)%
8.08
8.50
10.26
11.83
13.47
14.54
14.87
16.72
16.41
18.23
10.86
16.41
14.00
40
29.20
Payout ratio%
11.38
11.96
9.53
11.78
14.21
11.77
13.22
13.86
13.66
14.89
11.44
13.66
12.59
67
8.026
Shares (diluted)M
7.338
7.112
6.606
5.994
5.901
6.099
6.093
6.579
6.188
5.390
7.839
(1.80%)
(2.80%)
81
8.72
Buyback yield%
14.74
13.51
16.04
14.72
16.41
16.05
17.09
14.14
15.01
12.14
20.64
15.01
14.87
13
0.867
D/E ratiox
0.321
0.354
0.380
0.386
0.408
0.422
0.393
0.398
0.428
0.401
1.680
0.401
0.395
83
70.22
Enterprise value₹M
62.46
67.61
78.17
90.37
104.5
120.5
140.6
143.4
144.5
139.0
8.726
5.87%
9.22%
65
43.33
LT debt₹M
20.05
20.69
18.96
19.73
17.71
19.51
19.68
17.60
15.94
15.39
40.27
(2.76%)
(2.76%)
95
Revenue
₹85.01M
0.30%
1.00×
Cost of revenue
₹50.86M
0.59%
1.03×
Operating expenses
₹17.41M
(0.21%)
0.95×
Property and equipment
16.38%
Spread over hurdle
(3.06%)