66.97
Revenue₹M
61.32
62.50
65.29
69.24
72.31
75.45
77.42
80.33
83.98
87.08
74.03
3.79%
4.21%
75
8.91
Revenue growth%
11.43
12.00
13.23
11.47
11.18
9.92
10.49
9.59
10.58
11.94
13.33
10.49
11.31
42
10.06
Gross margin%
34.80
35.08
37.78
38.49
41.22
40.87
42.12
44.31
42.71
43.17
14.12
42.71
41.05
59
18.48
Operating margin%
3.99
5.46
7.56
5.97
6.56
3.66
4.62
5.90
6.71
9.13
11.39
5.90
5.93
32
13.14
Net margin%
12.15
11.24
8.54
11.13
14.13
14.69
17.44
15.95
17.04
16.68
7.72
16.68
14.41
9
28.29
P/E ratio (avg)x
32.92
35.86
32.97
36.03
33.87
36.95
38.33
42.73
45.55
43.04
7.131
42.73
36.49
91
15.15
EV/EBITx
20.99
23.70
24.36
26.55
28.00
32.49
37.20
44.80
51.78
54.91
32.79
44.80
30.25
42
28.10
FCF yield (avg)%
7.26
4.34
3.12
3.81
6.03
5.61
4.91
4.21
1.79
0.40
8.98
4.21
4.27
64
18.84
FCF margin%
15.11
15.70
13.37
13.70
13.23
10.79
11.63
14.41
16.74
15.07
14.33
14.41
14.05
62
1.078
FCF / Net incomex
0.731
0.781
0.797
0.773
0.765
0.734
0.815
0.952
1.108
1.181
1.555
0.952
0.789
76
19.66
ROIC%
3.94
2.43
0.40
2.34
0.40
0.69
0.40
2.74
5.19
3.07
2.98
2.74
2.38
29
19.26
Return on equity%
25.29
26.86
27.11
27.98
29.69
32.08
31.81
32.09
29.82
28.14
17.69
31.81
28.92
47
25.36
Return on assets%
18.80
18.92
17.02
18.46
19.83
19.51
21.47
21.92
22.41
23.13
21.08
21.92
19.67
89
0.47
EPS₹
1.12
1.08
1.00
1.01
1.08
0.99
0.97
0.97
0.99
0.93
0.52
(2.96%)
(1.09%)
—
28.06
EPS growth%
12.51
14.35
15.60
16.14
16.10
15.94
16.71
16.54
17.88
17.99
9.78
16.71
16.12
53
0.70
Bookvalue per sh₹
1.85
2.06
2.19
2.26
2.16
2.00
2.12
2.30
2.41
2.40
0.73
2.18%
3.39%
—
0.79
FCF per share₹
0.93
0.94
0.89
0.86
0.76
0.77
0.69
0.61
0.67
0.67
2.02
(2.32%)
(2.56%)
—
1.70
Dividend per sh₹
1.43
1.57
1.69
1.54
1.72
1.78
1.74
1.59
1.76
1.71
1.74
(0.02%)
1.74%
—
16.41
Div yield (avg)%
19.45
21.63
21.93
23.45
23.39
22.09
24.38
21.79
18.96
17.40
20.00
21.79
21.86
67
11.97
Payout ratio%
27.68
25.03
22.42
22.20
19.65
18.31
19.97
20.83
18.97
20.78
11.55
19.97
20.81
36
15.62
Shares (diluted)M
22.66
24.19
25.89
30.57
31.06
31.55
35.18
34.90
33.86
35.41
16.07
2.66%
5.34%
20
24.87
Buyback yield%
14.80
17.17
15.95
17.36
14.44
14.53
15.62
17.73
19.77
21.02
29.60
17.73
16.56
21
0.556
D/E ratiox
0.238
0.257
0.228
0.212
0.227
0.218
0.209
0.218
0.201
0.214
0.815
0.214
0.218
93
83.15
Enterprise value₹M
101.4
117.3
141.1
156.0
182.8
187.2
224.7
264.7
309.6
330.9
84.26
12.59%
13.75%
70
32.30
LT debt₹M
21.16
18.75
17.90
16.33
16.34
15.45
16.03
17.32
18.38
17.59
42.35
1.49%
(1.84%)
76
Revenue
₹87.08M
4.21%
1.00×
Cost of revenue
₹50.83M
4.19%
1.00×
Operating expenses
₹11.22M
3.63%
0.94×
Property and equipment
15.17%
Spread over hurdle
83.19%