6.747
Revenue₹M
6.101
6.510
7.144
7.558
8.056
8.664
9.290
10.07
11.10
11.86
7.550
8.04%
7.47%
47
22.43
Revenue growth%
8.87
8.47
6.05
6.51
5.54
7.70
9.91
9.55
10.87
12.17
23.24
9.91
8.67
86
18.64
Gross margin%
2.72
0.63
3.33
2.09
0.40
0.40
2.85
1.82
3.10
3.12
18.22
2.85
2.41
7
25.25
Operating margin%
31.62
30.38
29.88
27.95
29.62
31.34
29.74
31.71
31.20
33.39
20.10
31.34
30.79
27
3.84
Net margin%
15.30
18.05
17.73
18.05
16.70
15.17
13.64
15.89
16.71
14.39
17.67
15.17
16.30
39
23.17
P/E ratio (avg)x
17.56
17.25
18.56
19.58
18.83
17.30
14.71
14.90
12.65
12.33
13.55
14.71
17.27
71
37.53
EV/EBITx
35.66
34.33
35.82
37.30
33.30
35.79
37.20
34.18
32.86
35.04
12.49
35.04
35.35
91
20.57
FCF yield (avg)%
21.94
24.49
23.07
25.66
23.99
25.34
23.25
25.23
27.79
27.01
15.48
25.34
24.86
57
15.44
FCF margin%
26.38
29.17
30.62
28.49
30.08
27.42
28.77
25.93
23.80
22.75
18.98
25.93
27.95
55
0.944
FCF / Net incomex
0.419
0.415
0.368
0.340
0.360
0.401
0.361
0.395
0.353
0.339
1.227
0.361
0.365
27
13.76
ROIC%
18.15
20.82
19.57
18.24
21.12
23.50
22.42
24.09
25.32
24.10
27.05
24.09
21.77
29
4.60
Return on equity%
16.51
14.53
16.34
18.74
18.28
18.91
19.21
19.33
21.15
23.41
14.63
19.33
18.82
50
22.62
Return on assets%
5.90
5.92
7.09
4.42
1.48
4.33
6.44
4.06
4.45
5.76
25.19
4.45
5.10
30
1.28
EPS₹
0.55
0.57
0.49
0.53
0.56
0.49
0.50
0.55
0.48
0.53
1.42
(1.32%)
0.21%
—
21.14
EPS growth%
22.43
24.15
27.02
24.52
25.14
26.43
23.63
22.20
20.16
21.09
29.19
22.20
23.89
15
0.33
Bookvalue per sh₹
1.66
1.66
1.64
1.80
1.76
1.69
1.99
2.19
2.52
2.53
0.20
7.54%
5.89%
—
0.59
FCF per share₹
0.82
0.89
0.98
0.93
1.09
1.27
1.39
1.33
1.42
1.35
0.90
4.32%
6.19%
—
0.78
Dividend per sh₹
0.85
0.86
0.79
0.75
0.81
0.74
0.80
0.76
0.70
0.65
0.93
(4.32%)
(2.78%)
—
10.26
Div yield (avg)%
6.82
4.59
7.31
7.17
6.03
6.82
8.15
10.82
8.39
6.88
11.41
8.15
7.02
58
6.26
Payout ratio%
14.94
15.49
12.94
10.22
8.91
9.78
10.66
9.15
8.32
11.29
3.74
9.78
10.44
87
6.314
Shares (diluted)M
4.803
4.637
4.356
4.637
4.171
3.863
3.325
2.875
2.920
2.963
6.325
(6.61%)
(6.00%)
51
27.38
Buyback yield%
16.78
14.90
15.88
13.97
11.48
12.90
11.58
11.95
12.03
13.95
11.48
12.03
13.42
10
1.302
D/E ratiox
1.462
1.598
1.559
1.540
1.638
1.619
1.606
1.786
1.688
1.751
0.600
1.688
1.612
12
3.386
Enterprise value₹M
14.67
14.91
15.64
17.65
19.39
21.78
21.79
22.59
25.70
24.33
13.51
4.64%
6.65%
32
5.004
LT debt₹M
2.965
3.108
2.983
3.259
3.221
2.939
2.891
3.155
3.177
3.004
2.907
(1.39%)
(0.52%)
7
Revenue
₹11.86M
7.47%
1.00×
Cost of revenue
₹7.011M
7.14%
0.97×
Operating expenses
₹2.827M
7.73%
1.02×
Property and equipment
16.29%
Spread over hurdle
(7.82%)