5.403
Revenue₹M
33.41
36.12
37.55
40.56
42.26
45.40
48.11
51.07
53.48
56.13
5.706
5.84%
6.14%
19
11.77
Revenue growth%
15.16
16.18
17.86
18.82
18.91
20.56
23.16
24.87
25.78
28.06
25.03
24.87
19.74
18
17.04
Gross margin%
6.31
4.96
3.59
0.71
3.53
1.36
0.40
0.40
0.45
0.40
12.43
0.40
1.03
91
13.97
Operating margin%
13.36
15.05
12.09
11.67
9.27
12.24
12.21
9.23
8.15
10.71
11.81
10.71
11.88
32
26.17
Net margin%
8.65
6.07
6.49
5.44
3.29
0.60
1.33
3.17
5.08
7.68
26.04
3.17
5.26
71
29.85
P/E ratio (avg)x
38.49
38.35
37.13
33.53
31.86
33.91
33.73
37.37
37.98
34.18
21.18
34.18
35.65
53
16.56
EV/EBITx
30.33
31.50
30.19
28.97
30.68
32.50
28.42
27.32
24.92
22.32
15.18
27.32
29.58
71
17.94
FCF yield (avg)%
21.25
23.97
21.92
19.44
21.64
21.78
24.36
22.20
20.25
18.96
20.07
21.78
21.71
13
20.94
FCF margin%
8.93
10.81
9.61
6.80
6.07
7.13
6.72
5.10
6.73
5.79
21.52
6.72
6.76
46
1.504
FCF / Net incomex
0.493
0.533
0.522
0.518
0.505
0.499
0.540
0.553
0.547
0.491
1.381
0.540
0.520
59
12.97
ROIC%
12.42
14.18
16.19
17.71
16.61
15.86
15.72
14.27
13.87
14.74
29.21
14.74
15.23
29
6.69
Return on equity%
18.72
18.94
17.53
16.69
13.75
13.63
12.22
10.49
8.34
8.95
4.10
10.49
13.69
27
17.51
Return on assets%
7.20
9.73
10.33
11.87
9.64
8.59
7.78
5.94
5.01
6.41
2.40
6.41
8.18
35
9.58
EPS₹
25.30
25.74
29.02
30.39
32.76
35.84
35.76
39.13
39.80
42.34
9.98
5.26%
6.41%
—
20.25
EPS growth%
5.21
4.52
1.79
0.40
2.30
1.96
0.40
2.96
5.04
5.22
28.33
2.96
2.63
55
15.23
Bookvalue per sh₹
13.96
14.48
15.96
19.13
19.77
19.72
21.47
21.67
25.66
26.86
12.02
6.32%
6.93%
—
3.37
FCF per share₹
5.51
5.58
5.81
5.74
5.58
5.05
5.43
4.87
4.89
5.12
3.96
(1.72%)
(1.59%)
—
14.98
Dividend per sh₹
21.34
24.26
27.94
33.01
37.12
37.24
38.01
41.13
40.67
42.19
13.25
2.59%
7.28%
—
21.53
Div yield (avg)%
5.40
3.72
1.25
0.40
2.62
3.41
5.94
4.08
4.59
3.66
7.74
4.08
3.69
40
15.49
Payout ratio%
17.80
18.95
20.95
18.96
19.98
21.49
21.86
23.79
23.13
20.24
22.68
21.86
20.60
64
2.977
Shares (diluted)M
2.682
3.051
3.396
3.723
3.842
4.285
4.427
4.021
4.558
5.145
3.060
6.01%
5.60%
14
9.65
Buyback yield%
10.65
7.68
9.23
8.10
8.39
10.14
11.36
12.88
11.53
12.57
26.69
11.53
10.40
95
0.744
D/E ratiox
1.360
1.505
1.592
1.581
1.733
1.635
1.891
1.796
1.755
1.712
1.032
1.755
1.674
7
34.51
Enterprise value₹M
105.4
117.3
113.9
131.5
134.7
131.5
142.7
144.2
147.4
160.4
58.27
3.56%
5.34%
31
54.31
LT debt₹M
27.13
32.18
34.07
35.70
38.34
38.92
41.62
48.94
52.43
52.35
36.10
6.43%
7.27%
24
Revenue
₹56.13M
6.14%
1.00×
Cost of revenue
₹39.29M
6.14%
1.00×
Operating expenses
₹12.53M
6.86%
1.07×
Property and equipment
19.24%
Cash and investments
16.98%
Spread over hurdle
(4.85%)