11.85
Revenue₹M
14.41
15.57
16.71
17.78
18.39
19.66
20.92
22.45
23.65
24.61
12.49
6.00%
6.16%
65
21.53
Revenue growth%
2.80
2.24
1.20
0.40
2.00
3.15
2.85
1.66
0.40
3.35
18.27
2.85
2.12
79
25.42
Gross margin%
20.72
19.57
21.26
23.93
22.21
23.23
25.62
23.54
25.26
23.00
3.55
23.54
23.12
32
17.39
Operating margin%
8.41
9.97
9.50
8.68
11.67
14.38
14.78
14.73
14.41
16.49
8.17
14.73
13.02
19
5.12
Net margin%
15.27
14.09
13.13
14.86
11.91
11.49
13.12
10.44
12.80
13.42
27.41
12.80
13.13
54
15.93
P/E ratio (avg)x
26.68
26.22
28.55
27.05
24.85
26.76
24.66
24.00
22.53
24.25
7.176
24.25
25.54
10
30.81
EV/EBITx
21.90
24.04
26.37
26.76
30.04
31.53
35.60
32.88
31.25
30.17
10.59
31.53
30.11
90
5.64
FCF yield (avg)%
3.72
1.45
2.98
4.54
2.08
0.40
0.40
0.40
0.40
1.17
24.35
0.40
1.31
59
14.28
FCF margin%
8.70
8.44
6.43
6.82
5.07
2.68
3.53
4.15
2.94
3.94
9.82
3.53
4.61
60
0.441
FCF / Net incomex
0.822
0.737
0.637
0.676
0.711
0.716
0.659
0.697
0.607
0.577
1.176
0.659
0.686
20
11.06
ROIC%
7.59
8.94
10.60
9.66
11.03
12.38
12.06
12.28
15.19
15.53
7.26
12.38
11.55
52
11.54
Return on equity%
14.21
14.60
11.88
10.24
10.72
9.85
8.14
7.60
5.67
8.00
28.06
8.00
10.05
92
29.08
Return on assets%
15.21
17.06
14.79
15.36
17.18
14.97
17.75
20.59
19.72
22.27
18.23
19.72
17.12
51
1.07
EPS₹
2.24
2.50
2.54
2.76
2.92
2.88
3.30
3.70
4.15
4.06
1.10
6.81%
6.32%
—
11.97
EPS growth%
11.60
11.38
13.98
15.18
14.49
14.94
12.01
12.95
10.37
11.75
3.66
12.01
12.48
58
1.97
Bookvalue per sh₹
1.34
1.34
1.33
1.31
1.28
1.43
1.52
1.54
1.66
1.81
0.74
7.22%
3.34%
—
1.08
FCF per share₹
1.09
1.04
1.02
1.15
1.14
1.04
0.98
0.91
0.90
0.82
1.83
(6.27%)
(2.90%)
—
1.43
Dividend per sh₹
1.08
1.10
1.12
1.03
1.02
0.96
0.95
0.96
0.96
0.92
1.53
(1.89%)
(0.56%)
—
19.39
Div yield (avg)%
11.96
14.61
12.28
13.63
11.38
8.53
6.52
3.68
4.14
1.35
6.53
4.14
9.95
13
6.69
Payout ratio%
27.18
26.88
28.04
26.75
28.40
27.94
30.04
30.09
31.09
28.99
3.48
30.04
28.22
8
3.600
Shares (diluted)M
3.499
3.628
3.267
3.028
2.911
2.545
2.764
2.631
2.405
2.202
3.657
(5.43%)
(4.82%)
42
20.08
Buyback yield%
14.87
16.17
13.85
16.70
16.78
19.19
19.47
19.07
20.80
20.16
7.80
19.47
17.92
39
0.701
D/E ratiox
0.082
0.076
0.068
0.074
0.065
0.061
0.056
0.056
0.059
0.063
1.586
0.059
0.064
34
2.812
Enterprise value₹M
9.534
10.10
10.41
11.10
9.789
8.838
8.458
8.191
7.182
7.069
17.22
(6.30%)
(2.79%)
53
9.005
LT debt₹M
2.444
2.383
2.779
2.775
2.622
2.845
2.919
2.770
2.878
2.921
9.527
2.19%
2.06%
46
Revenue
₹24.61M
6.16%
1.00×
Cost of revenue
₹15.35M
6.41%
1.02×
Operating expenses
₹4.141M
5.52%
0.94×
Property and equipment
15.71%
Spread over hurdle
53.17%