39.73
Revenue₹M
37.45
40.53
42.40
45.49
49.30
51.98
54.60
58.82
62.31
67.10
41.41
6.36%
6.65%
19
10.08
Revenue growth%
10.09
12.92
12.03
9.38
8.67
6.68
8.95
8.48
7.32
10.08
28.69
8.48
9.17
47
6.09
Gross margin%
26.59
25.52
26.82
26.21
25.15
23.82
20.92
20.96
20.16
22.93
18.04
20.96
24.48
43
8.47
Operating margin%
1.15
3.02
0.73
1.03
1.27
3.90
3.07
1.99
0.40
0.70
4.12
1.99
1.21
17
10.37
Net margin%
11.88
11.22
8.27
11.17
10.39
8.23
6.93
9.89
11.57
9.05
29.54
9.05
10.14
50
18.95
P/E ratio (avg)x
35.71
40.77
40.31
41.70
45.80
45.05
50.84
53.74
60.23
71.33
34.48
53.74
45.42
21
14.47
EV/EBITx
12.78
12.29
12.15
10.59
11.36
10.69
11.86
10.68
9.629
10.08
9.271
10.68
11.02
82
26.85
FCF yield (avg)%
28.15
28.30
29.80
29.24
29.98
30.21
32.37
34.17
36.06
35.76
16.82
34.17
30.10
69
6.65
FCF margin%
28.43
25.63
23.84
24.04
26.10
26.54
27.24
28.84
26.25
25.97
24.08
26.54
26.18
92
1.075
FCF / Net incomex
0.593
0.685
0.782
0.817
0.915
0.921
1.035
1.181
1.379
1.427
0.223
1.181
0.918
51
15.35
ROIC%
1.90
0.40
0.40
0.40
0.65
0.49
1.47
0.60
0.40
1.79
20.17
0.60
0.55
36
10.72
Return on equity%
25.50
24.73
24.09
21.55
20.86
18.52
16.38
15.91
18.27
18.85
9.74
18.27
19.85
90
8.85
Return on assets%
11.05
8.56
9.63
8.62
10.71
11.54
8.83
7.00
7.79
6.28
13.62
7.79
8.72
13
2.42
EPS₹
2.77
2.95
2.78
2.99
3.00
3.46
3.36
3.16
3.26
3.65
2.53
3.96%
2.32%
—
24.89
EPS growth%
7.26
4.33
2.52
0.45
0.40
0.40
0.40
1.86
3.28
2.53
4.16
1.86
2.19
23
1.54
Bookvalue per sh₹
3.17
3.17
3.79
3.69
4.39
5.26
5.21
5.94
6.38
6.34
3.25
7.61%
7.86%
—
1.08
FCF per share₹
2.18
2.39
2.27
2.35
2.51
2.80
2.96
3.24
3.50
3.61
2.46
7.54%
6.48%
—
3.29
Dividend per sh₹
3.80
3.71
3.75
4.47
4.65
5.43
6.25
6.72
8.04
9.27
1.11
14.82%
11.29%
—
18.57
Div yield (avg)%
15.85
14.02
16.25
17.00
17.65
17.69
15.49
14.50
13.90
15.68
21.23
15.49
15.76
88
29.81
Payout ratio%
6.22
7.71
8.49
10.46
9.76
10.54
11.12
12.96
11.91
11.76
29.72
11.76
10.50
16
17.83
Shares (diluted)M
30.07
30.05
33.12
36.07
35.98
38.55
37.68
41.03
42.61
46.79
18.02
5.39%
5.10%
8
29.34
Buyback yield%
12.65
12.78
12.72
10.33
10.47
12.53
11.76
12.91
15.54
17.58
2.53
12.91
12.69
12
1.590
D/E ratiox
0.464
0.444
0.481
0.514
0.478
0.431
0.383
0.365
0.393
0.414
0.664
0.393
0.438
80
32.07
Enterprise value₹M
55.15
56.61
64.05
65.14
74.26
70.31
78.14
85.68
87.21
100.2
26.76
6.18%
6.97%
11
32.06
LT debt₹M
43.45
43.72
49.21
50.80
49.06
48.36
48.43
51.23
57.52
65.64
18.72
6.00%
4.63%
74
Revenue
₹67.10M
6.65%
1.00×
Cost of revenue
₹30.03M
6.35%
0.97×
Operating expenses
₹13.43M
6.88%
1.02×
Property and equipment
16.49%
Cash and investments
16.31%
Spread over hurdle
18.73%