7.751
Revenue₹M
66.90
68.04
69.64
70.44
74.01
76.61
78.22
81.01
83.62
86.43
8.153
3.15%
3.08%
16
17.35
Revenue growth%
16.79
14.19
15.38
17.79
15.95
15.11
13.10
14.35
17.20
18.14
22.86
15.11
15.66
56
11.87
Gross margin%
18.36
21.01
21.51
23.75
21.88
20.03
21.45
22.42
24.85
22.90
5.79
22.42
21.70
44
20.19
Operating margin%
30.01
28.39
30.06
31.09
31.66
30.46
32.18
31.52
29.73
29.66
2.35
30.46
30.26
57
29.51
Net margin%
30.58
32.60
33.54
34.83
37.61
36.73
38.64
36.80
36.84
34.32
7.96
36.80
35.78
77
17.73
P/E ratio (avg)x
12.19
11.34
11.45
11.10
11.39
11.84
11.22
11.64
11.28
11.63
30.22
11.63
11.42
55
12.42
EV/EBITx
42.10
39.37
40.25
43.75
41.64
37.19
35.43
37.96
39.64
38.81
12.02
37.96
39.51
89
17.50
FCF yield (avg)%
8.19
8.76
6.84
5.75
5.38
4.55
1.85
4.10
1.31
1.53
27.16
1.85
4.97
6
28.95
FCF margin%
23.81
24.24
22.84
23.20
25.80
23.84
25.55
28.10
27.34
26.49
15.52
26.49
24.89
28
0.783
FCF / Net incomex
1.096
1.299
1.460
1.615
1.611
1.838
2.136
2.106
2.123
2.512
0.906
2.123
1.726
83
29.43
ROIC%
23.87
23.76
25.20
22.95
21.93
21.31
19.42
21.24
20.87
18.36
28.67
20.87
21.62
42
16.93
Return on equity%
26.05
28.32
25.73
25.55
23.61
21.59
23.76
25.68
25.84
25.75
8.80
25.68
25.70
93
9.57
Return on assets%
3.62
6.47
5.69
6.19
7.09
8.09
5.94
8.40
6.47
3.70
18.82
6.47
6.33
80
2.56
EPS₹
2.23
2.28
2.48
2.75
3.17
3.11
3.51
3.84
4.00
4.61
2.69
7.77%
8.18%
—
12.35
EPS growth%
0.40
0.40
0.40
1.20
0.50
0.40
0.40
3.30
2.00
0.40
4.13
0.40
0.40
26
0.76
Bookvalue per sh₹
1.66
1.73
1.71
1.65
1.75
1.71
1.67
1.71
1.63
1.58
1.08
(2.10%)
(1.26%)
—
1.32
FCF per share₹
3.90
4.57
5.23
5.45
5.51
6.00
6.60
6.74
6.80
6.81
2.52
4.33%
5.54%
—
1.35
Dividend per sh₹
0.61
0.69
0.71
0.79
0.89
0.86
0.82
0.80
0.86
0.87
2.90
(0.39%)
2.54%
—
6.26
Div yield (avg)%
32.29
30.28
30.41
27.49
26.95
24.54
25.67
27.25
29.64
29.90
18.90
27.25
28.56
68
28.43
Payout ratio%
17.83
18.94
18.87
19.81
21.76
22.60
19.93
20.07
22.30
21.10
12.33
21.10
20.00
60
8.888
Shares (diluted)M
13.47
14.22
16.41
19.17
22.44
22.30
21.52
21.06
20.54
22.77
9.056
0.29%
5.70%
30
10.89
Buyback yield%
19.55
22.15
21.93
19.50
18.93
18.58
16.69
17.29
15.14
17.32
4.23
17.29
18.76
81
0.794
D/E ratiox
0.196
0.198
0.190
0.219
0.232
0.223
0.258
0.278
0.257
0.275
0.383
0.258
0.228
6
10.36
Enterprise value₹M
52.16
58.15
64.65
65.57
72.81
66.29
64.64
65.55
60.85
61.85
30.67
(3.21%)
1.35%
23
39.72
LT debt₹M
102.3
110.3
112.7
116.4
136.7
165.6
196.7
201.7
227.6
227.4
37.35
10.71%
8.25%
73
Revenue
₹86.43M
3.08%
1.00×
Cost of revenue
₹55.04M
3.45%
1.04×
Operating expenses
₹17.64M
2.38%
0.93×
Property and equipment
14.77%
Spread over hurdle
(4.92%)