25.22
Revenue₹M
51.15
53.48
54.48
56.85
56.74
58.99
58.78
60.01
60.31
62.88
26.52
2.08%
2.08%
57
8.33
Revenue growth%
3.44
3.13
5.31
7.14
8.05
6.22
4.04
6.03
7.62
5.54
20.97
6.03
5.79
76
27.61
Gross margin%
13.53
13.01
13.60
14.71
12.81
14.81
12.20
9.70
10.92
11.67
29.81
11.67
12.91
92
16.62
Operating margin%
8.09
8.12
10.62
11.71
10.07
10.63
12.42
15.11
16.71
15.15
23.65
15.11
11.17
85
25.43
Net margin%
1.09
3.81
5.81
8.51
6.65
7.63
8.16
6.08
8.32
8.55
4.13
8.16
7.14
87
14.94
P/E ratio (avg)x
37.57
40.83
41.38
44.04
41.65
43.36
48.92
52.12
49.98
53.54
27.65
49.98
43.70
82
36.57
EV/EBITx
39.42
37.88
38.25
43.01
42.18
49.45
48.60
47.32
46.76
47.08
17.56
47.32
44.89
8
2.56
FCF yield (avg)%
28.57
26.31
23.68
25.00
22.26
23.16
24.74
26.02
26.44
23.76
6.04
24.74
24.87
91
22.29
FCF margin%
12.28
13.98
16.94
18.40
15.81
17.29
17.79
18.43
20.58
17.82
12.06
17.82
17.54
72
0.164
FCF / Net incomex
0.258
0.232
0.248
0.253
0.248
0.258
0.244
0.273
0.283
0.308
1.211
0.273
0.255
17
11.81
ROIC%
27.18
29.22
30.01
30.20
30.85
32.29
32.25
33.91
31.86
29.93
21.32
32.25
30.52
53
2.05
Return on equity%
9.46
8.59
8.77
9.75
7.26
7.96
8.92
6.45
4.79
6.22
16.11
6.45
8.27
76
18.56
Return on assets%
29.33
32.30
29.98
28.37
27.96
28.26
30.58
32.59
31.25
33.36
12.03
31.25
30.28
34
4.26
EPS₹
5.16
5.44
5.17
5.00
4.81
4.43
4.31
3.87
3.54
3.56
4.40
(5.83%)
(3.10%)
—
21.51
EPS growth%
9.49
10.81
11.91
14.00
11.27
11.47
13.13
13.02
13.41
12.88
2.66
13.02
12.39
71
3.16
Bookvalue per sh₹
4.42
4.31
4.30
4.81
5.71
5.93
6.61
6.62
7.51
7.45
5.25
5.49%
6.30%
—
1.76
FCF per share₹
6.33
7.35
7.54
8.24
7.93
8.17
9.36
9.05
8.77
8.99
4.48
2.56%
5.18%
—
2.21
Dividend per sh₹
1.36
1.48
1.40
1.41
1.39
1.29
1.33
1.41
1.55
1.35
5.28
(0.56%)
(1.07%)
—
3.20
Div yield (avg)%
31.57
33.73
33.78
32.20
33.06
36.01
38.79
36.89
37.32
37.50
9.69
37.32
34.90
67
8.62
Payout ratio%
27.32
25.41
25.35
24.08
21.14
18.33
20.47
19.96
18.55
19.82
21.43
19.82
20.81
49
7.149
Shares (diluted)M
5.795
6.029
5.610
5.561
5.392
4.892
4.785
4.811
4.664
5.040
7.227
(1.34%)
(2.45%)
17
11.85
Buyback yield%
22.03
24.47
26.96
27.40
25.14
27.41
30.39
31.60
31.03
30.83
28.09
30.83
27.41
69
1.644
D/E ratiox
0.318
0.306
0.318
0.360
0.376
0.426
0.446
0.496
0.559
0.540
1.208
0.496
0.401
81
70.60
Enterprise value₹M
46.62
46.08
45.87
50.83
53.34
47.44
45.53
49.38
49.63
51.58
67.16
(0.67%)
0.41%
36
18.34
LT debt₹M
105.3
102.1
118.4
113.5
119.1
131.6
125.1
128.2
132.2
147.3
57.92
4.33%
4.18%
76
Revenue
₹62.88M
2.08%
1.00×
Cost of revenue
₹35.58M
2.51%
1.04×
Operating expenses
₹7.402M
0.99%
0.90×
Property and equipment
15.00%
Spread over hurdle
15.93%