4.766
Revenue₹M
42.49
43.95
44.34
44.70
45.62
46.95
47.87
48.78
48.68
49.66
4.873
1.71%
1.58%
42
8.59
Revenue growth%
3.59
2.57
3.34
3.98
2.53
4.00
4.80
5.70
2.89
3.56
16.11
4.00
3.57
44
22.94
Gross margin%
5.66
5.95
5.89
7.97
7.65
8.97
10.39
8.84
11.30
8.54
26.39
8.97
8.25
63
18.21
Operating margin%
4.10
4.51
3.58
6.43
9.38
11.97
9.40
7.28
6.16
7.97
13.93
7.97
6.86
65
5.22
Net margin%
27.50
29.12
28.56
29.49
27.87
27.78
25.06
22.44
19.48
18.19
22.22
22.44
27.64
25
7.667
P/E ratio (avg)x
36.64
39.80
35.06
31.34
28.55
28.72
27.26
24.21
21.96
22.78
15.35
24.21
28.64
34
21.04
EV/EBITx
36.27
33.70
36.12
38.05
41.51
47.82
46.76
48.29
54.55
53.08
24.46
48.29
44.14
55
25.17
FCF yield (avg)%
23.05
24.64
26.86
26.87
28.85
26.03
26.91
29.46
30.99
33.84
21.28
29.46
26.89
91
4.44
FCF margin%
33.92
31.10
29.38
29.10
27.01
24.70
23.00
21.18
24.04
25.91
23.84
24.04
26.46
19
0.827
FCF / Net incomex
1.382
1.405
1.349
1.314
1.421
1.556
1.654
1.786
1.602
1.609
0.224
1.609
1.488
91
8.27
ROIC%
15.31
13.94
11.10
13.26
12.85
12.35
10.40
8.11
9.83
11.96
15.38
10.40
12.16
26
21.78
Return on equity%
16.40
17.22
16.44
15.61
13.82
13.29
12.51
14.42
13.93
13.43
28.30
13.43
14.18
91
21.52
Return on assets%
26.89
27.68
25.53
25.56
26.63
29.00
27.31
30.20
31.55
30.55
8.61
30.20
27.49
38
1.21
EPS₹
0.86
0.84
0.85
0.92
1.06
1.12
1.04
1.19
1.28
1.28
1.29
3.77%
4.64%
—
6.34
EPS growth%
27.58
29.54
29.32
30.86
30.35
32.82
29.85
27.53
26.03
27.73
22.61
27.73
29.43
40
1.20
Bookvalue per sh₹
3.04
3.44
3.70
4.19
4.96
5.38
5.62
6.44
6.78
6.84
0.73
6.65%
10.32%
—
0.84
FCF per share₹
2.20
2.46
2.56
2.95
2.88
2.78
3.19
3.05
3.33
3.63
1.85
4.73%
4.94%
—
2.64
Dividend per sh₹
1.16
1.06
1.09
0.99
1.06
1.01
1.05
0.98
0.99
1.06
2.84
—
(2.37%)
—
22.29
Div yield (avg)%
15.74
14.03
15.93
14.71
17.57
16.74
16.59
14.07
11.68
13.57
12.56
14.07
15.23
33
16.41
Payout ratio%
7.09
7.10
4.80
4.84
2.63
1.24
2.66
0.91
3.61
0.95
26.94
1.24
3.14
25
7.446
Shares (diluted)M
9.930
10.42
11.53
12.80
14.21
15.02
15.85
15.98
16.49
16.35
7.270
2.85%
6.37%
21
3.48
Buyback yield%
18.92
17.52
19.77
20.93
19.78
20.86
19.67
19.37
18.02
15.45
24.52
19.37
19.52
60
1.765
D/E ratiox
2.352
2.410
2.584
2.445
2.668
2.998
2.752
3.118
3.074
3.500
1.707
3.074
2.710
76
16.99
Enterprise value₹M
27.16
29.57
34.25
35.68
35.88
39.62
46.06
51.47
59.73
65.30
27.46
12.72%
8.92%
90
25.37
LT debt₹M
21.14
24.24
25.38
24.42
22.42
21.72
21.50
22.17
20.94
23.06
4.045
0.57%
0.54%
11
Revenue
₹49.66M
1.58%
1.00×
Cost of revenue
₹32.72M
1.18%
0.96×
Operating expenses
₹7.347M
2.27%
1.07×
Property and equipment
16.91%
Spread over hurdle
(1.12%)