34.67
Revenue₹M
22.96
24.91
26.72
28.41
29.97
32.43
35.06
36.80
39.87
42.90
35.57
7.44%
7.16%
62
27.40
Revenue growth%
17.05
18.27
18.18
18.22
17.39
18.93
17.26
19.80
20.67
19.57
6.64
19.57
18.24
47
23.15
Gross margin%
6.06
3.36
2.50
5.43
2.90
0.40
0.40
0.71
0.40
2.51
11.03
0.40
2.51
80
16.05
Operating margin%
4.57
5.77
7.86
8.08
7.12
8.75
5.96
5.12
2.83
1.34
28.37
5.12
5.86
88
28.76
Net margin%
15.28
14.80
15.40
13.98
12.60
10.47
11.54
9.57
12.29
10.96
14.24
10.96
12.44
52
19.05
P/E ratio (avg)x
7.805
7.006
7.639
7.207
7.347
7.317
8.300
7.447
8.193
8.257
25.42
8.193
7.543
20
18.68
EV/EBITx
15.11
14.58
12.62
12.34
12.60
13.37
13.05
11.14
9.728
9.571
6.863
11.14
12.61
50
14.50
FCF yield (avg)%
15.41
15.11
14.22
13.09
15.58
16.14
14.18
16.98
16.62
18.66
17.61
16.62
15.49
93
4.69
FCF margin%
21.48
23.68
23.93
25.53
26.14
25.98
24.43
23.28
22.50
23.82
5.94
23.82
23.88
55
1.163
FCF / Net incomex
1.043
1.014
0.971
1.035
1.067
0.993
0.899
0.996
1.083
1.088
1.648
0.996
1.025
25
17.00
ROIC%
14.25
15.67
17.22
15.40
13.11
10.13
9.77
6.94
7.03
5.05
13.10
7.03
11.62
55
4.53
Return on equity%
26.64
23.99
22.33
25.26
24.07
21.10
22.66
22.25
20.76
21.38
7.59
21.38
22.50
36
5.86
Return on assets%
21.42
20.41
20.38
21.63
23.25
24.59
25.39
26.78
24.86
22.03
3.76
24.86
22.64
15
1.33
EPS₹
2.62
2.65
2.52
2.46
2.69
3.02
2.78
3.12
2.82
3.15
1.42
3.17%
2.85%
—
25.70
EPS growth%
21.70
19.21
16.23
14.02
14.30
14.81
13.72
12.15
14.24
12.52
29.98
13.72
14.27
70
4.05
Bookvalue per sh₹
3.29
3.28
3.26
3.13
3.01
3.30
3.18
3.44
3.39
3.44
1.63
2.69%
1.06%
—
3.61
FCF per share₹
5.11
5.08
5.26
4.93
5.16
5.82
5.69
5.72
6.02
6.81
0.70
5.71%
4.09%
—
0.91
Dividend per sh₹
3.06
3.33
3.52
3.90
4.37
4.38
4.54
5.02
5.55
6.34
3.17
7.72%
9.19%
—
18.95
Div yield (avg)%
23.89
24.23
26.19
24.13
21.64
24.56
26.37
26.58
28.00
27.60
27.54
26.58
25.37
93
19.81
Payout ratio%
21.61
18.80
19.44
18.22
18.66
17.83
20.16
22.76
20.46
23.38
24.98
20.46
19.80
68
9.275
Shares (diluted)M
14.00
16.89
16.94
18.67
18.27
21.62
26.25
30.67
32.86
35.45
9.118
14.18%
11.67%
61
22.15
Buyback yield%
7.85
8.78
7.60
10.45
11.19
8.79
6.76
7.35
8.54
5.69
20.46
7.35
8.19
58
1.214
D/E ratiox
0.826
0.785
0.844
0.789
0.747
0.791
0.804
0.695
0.639
0.543
1.233
0.695
0.787
67
12.46
Enterprise value₹M
51.21
53.36
58.03
59.12
60.14
65.22
74.65
71.24
76.65
81.12
10.01
6.17%
4.62%
21
33.20
LT debt₹M
5.908
5.863
6.504
6.062
6.536
6.108
6.066
5.633
5.346
5.098
48.20
(4.85%)
(2.05%)
14
Revenue
₹42.90M
7.16%
1.00×
Cost of revenue
₹26.92M
7.09%
0.99×
Operating expenses
₹10.82M
7.45%
1.03×
Property and equipment
19.12%
Spread over hurdle
(6.71%)