14.52
Revenue₹M
15.47
16.10
17.35
17.93
19.07
20.36
21.47
23.11
24.65
26.25
15.44
6.61%
5.93%
81
20.68
Revenue growth%
26.59
24.93
22.56
21.58
19.78
17.53
18.23
18.23
16.93
18.02
6.65
18.02
19.00
39
20.28
Gross margin%
21.46
22.50
19.75
16.89
18.96
20.61
17.89
16.31
14.24
13.12
6.64
16.31
18.42
10
20.70
Operating margin%
30.62
33.06
34.88
35.78
38.15
38.26
41.14
40.29
41.06
38.41
14.37
40.29
38.20
64
23.07
Net margin%
2.03
3.66
2.60
1.15
0.40
0.40
1.26
0.40
0.40
0.40
12.03
0.40
0.77
25
34.14
P/E ratio (avg)x
22.86
25.39
25.36
23.92
22.61
23.16
21.55
22.92
23.14
25.60
25.18
23.14
23.15
18
27.71
EV/EBITx
23.53
22.56
21.56
19.95
21.43
19.77
18.00
17.35
18.45
16.72
29.80
18.00
19.86
69
16.93
FCF yield (avg)%
27.88
30.85
33.61
35.65
34.88
34.93
36.68
34.10
31.60
30.99
5.62
34.10
33.86
87
9.43
FCF margin%
33.00
31.37
32.16
33.82
35.68
35.02
35.48
36.85
39.37
40.54
15.28
36.85
35.25
17
1.592
FCF / Net incomex
0.409
0.440
0.436
0.513
0.558
0.564
0.558
0.595
0.622
0.622
0.516
0.595
0.558
9
21.73
ROIC%
8.24
8.24
9.92
8.24
6.38
4.49
6.41
4.52
7.24
5.38
18.27
5.38
6.83
28
3.10
Return on equity%
21.68
20.06
17.13
17.46
19.14
19.39
20.18
18.32
15.33
13.78
22.28
18.32
18.73
69
11.86
Return on assets%
13.13
10.72
9.14
7.80
7.12
9.09
6.27
7.17
6.99
5.06
23.34
6.99
7.48
53
2.07
EPS₹
1.41
1.70
1.99
2.00
2.11
2.17
2.56
2.72
2.88
3.14
2.31
8.24%
9.24%
—
25.56
EPS growth%
7.64
9.14
7.46
6.83
9.31
9.97
12.90
11.40
11.81
9.48
10.94
11.40
9.39
95
2.15
Bookvalue per sh₹
2.17
2.45
2.21
2.03
2.20
2.27
2.28
2.16
2.16
2.13
1.91
(0.62%)
(0.26%)
—
0.69
FCF per share₹
2.08
2.23
2.12
1.95
2.19
2.12
2.32
2.34
2.29
2.04
0.44
(1.37%)
0.97%
—
1.34
Dividend per sh₹
1.12
1.12
1.15
1.38
1.60
1.60
1.65
1.95
2.27
2.62
2.23
10.34%
10.35%
—
4.29
Div yield (avg)%
9.84
7.11
8.26
6.92
7.60
9.19
9.17
9.41
12.17
9.87
5.34
9.41
9.18
14
5.27
Payout ratio%
6.55
8.97
7.90
9.98
9.55
8.01
5.99
3.12
5.23
6.40
5.72
5.99
7.22
8
4.882
Shares (diluted)M
5.623
5.783
6.681
7.280
7.845
8.221
7.702
8.939
9.948
9.696
5.085
4.33%
6.76%
34
14.90
Buyback yield%
10.42
11.57
13.47
14.73
15.25
12.78
15.07
14.23
13.63
14.91
26.88
14.23
13.93
52
0.371
D/E ratiox
0.687
0.679
0.592
0.563
0.490
0.524
0.567
0.597
0.509
0.513
0.116
0.524
0.565
8
7.077
Enterprise value₹M
11.76
13.34
13.12
13.33
14.02
14.64
15.07
16.77
19.26
18.45
16.55
5.64%
5.35%
90
14.49
LT debt₹M
35.56
39.40
45.32
42.66
47.67
53.58
51.64
51.96
48.02
51.83
26.90
1.69%
3.87%
59
Revenue
₹26.25M
5.93%
1.00×
Cost of revenue
₹12.11M
5.60%
0.97×
Operating expenses
₹5.201M
6.10%
1.02×
Property and equipment
15.92%
Spread over hurdle
(2.64%)