10.96
Revenue₹M
6.345
6.813
7.341
7.993
8.630
9.329
9.976
10.86
11.87
12.75
11.75
8.12%
8.03%
76
11.66
Revenue growth%
9.98
7.33
7.83
10.38
12.53
14.75
13.32
14.04
12.94
10.98
18.34
13.32
11.76
8
4.89
Gross margin%
26.09
24.84
21.84
22.26
22.42
21.71
19.29
18.35
18.77
18.76
6.63
18.77
21.78
10
28.90
Operating margin%
21.28
19.82
18.16
20.03
22.92
22.51
24.86
25.19
25.81
26.49
22.07
25.19
22.72
18
16.84
Net margin%
15.67
17.33
15.19
13.70
13.45
15.43
17.28
17.52
14.71
13.16
16.44
15.43
15.31
24
29.30
P/E ratio (avg)x
29.48
32.86
36.00
34.39
35.39
35.81
37.24
42.98
41.88
42.44
30.72
41.88
35.91
23
24.89
EV/EBITx
18.48
15.86
16.14
13.99
13.90
12.45
12.05
10.90
11.45
10.13
26.48
11.45
13.18
57
23.39
FCF yield (avg)%
12.75
15.17
14.92
15.99
16.31
17.07
18.30
19.28
19.70
19.83
11.22
19.28
16.69
34
25.84
FCF margin%
0.40
0.40
3.15
6.01
7.22
5.82
6.24
3.75
6.54
4.68
16.53
5.82
5.25
91
0.228
FCF / Net incomex
1.061
1.159
1.140
1.192
1.271
1.123
1.114
1.098
1.131
1.103
0.452
1.114
1.127
45
29.62
ROIC%
8.17
10.28
8.06
6.18
3.20
3.70
3.37
5.53
6.63
4.08
16.93
4.08
5.86
43
25.95
Return on equity%
9.16
11.25
12.55
10.08
10.36
8.24
6.39
9.37
6.79
5.84
11.79
6.79
9.26
43
13.47
Return on assets%
27.22
26.82
29.33
26.85
25.50
23.94
25.62
28.09
25.16
26.57
11.81
25.62
26.70
62
1.49
EPS₹
1.09
1.00
0.99
0.95
0.86
0.77
0.69
0.66
0.70
0.70
1.64
(3.92%)
(3.67%)
—
29.66
EPS growth%
15.35
13.13
16.01
14.83
14.42
16.68
17.82
17.29
15.50
13.94
26.52
16.68
15.43
42
1.67
Bookvalue per sh₹
1.15
1.09
1.26
1.39
1.40
1.61
1.82
1.91
2.19
2.51
0.96
12.37%
9.62%
—
1.46
FCF per share₹
1.38
1.35
1.26
1.31
1.39
1.39
1.45
1.61
1.51
1.53
1.14
1.98%
1.82%
—
1.70
Dividend per sh₹
0.79
0.87
0.92
0.92
0.90
0.92
0.96
1.07
1.09
1.04
1.74
2.96%
2.66%
—
13.48
Div yield (avg)%
13.77
13.26
11.82
13.73
16.04
13.14
14.03
16.51
14.12
11.29
2.95
14.03
13.75
59
11.70
Payout ratio%
10.67
9.44
11.77
9.09
9.62
9.86
12.68
12.05
12.34
10.81
17.61
12.05
10.74
83
7.952
Shares (diluted)M
9.582
9.352
10.29
9.419
9.700
9.549
8.815
8.811
9.013
8.132
8.046
(3.47%)
(2.30%)
17
9.17
Buyback yield%
10.95
8.48
5.49
8.03
9.87
9.96
12.63
15.24
14.95
13.15
27.18
13.15
10.46
41
0.968
D/E ratiox
2.197
2.537
2.724
3.090
3.322
3.784
4.462
5.420
5.463
5.701
0.807
5.420
3.553
12
6.503
Enterprise value₹M
3.819
3.623
3.331
3.832
3.733
3.650
3.583
3.757
3.733
3.745
11.09
0.06%
(0.49%)
32
10.60
LT debt₹M
3.777
3.632
3.612
3.649
3.554
3.715
3.953
3.638
3.455
3.337
10.49
(1.25%)
(1.35%)
12
Revenue
₹12.75M
8.03%
1.00×
Cost of revenue
₹6.299M
8.42%
1.04×
Operating expenses
₹3.087M
7.41%
0.94×
Property and equipment
15.17%
Spread over hurdle
(1.61%)