16.19
Revenue₹M
27.77
28.90
30.32
30.78
32.53
32.88
33.60
34.92
35.46
36.83
16.80
2.51%
3.03%
52
12.87
Revenue growth%
25.80
25.73
27.53
26.06
23.68
24.92
22.83
22.49
25.33
23.49
13.79
23.49
25.12
77
18.00
Gross margin%
28.11
26.51
26.96
29.12
30.80
33.21
32.73
31.82
29.16
27.95
24.28
31.82
29.14
7
13.73
Operating margin%
12.36
13.29
13.46
15.88
14.67
11.91
13.00
12.07
12.41
10.94
12.52
12.07
12.71
20
5.65
Net margin%
5.98
3.10
0.40
1.57
0.40
2.03
2.37
3.94
1.49
3.38
22.87
2.37
2.20
89
20.08
P/E ratio (avg)x
40.15
42.97
44.21
48.90
50.32
54.03
53.89
59.02
59.66
62.66
8.249
59.02
52.10
27
11.31
EV/EBITx
22.02
21.14
22.38
24.70
28.33
29.84
30.40
32.88
31.48
30.99
10.04
30.99
29.08
14
4.74
FCF yield (avg)%
14.97
16.92
18.35
19.50
19.45
17.46
16.71
15.81
14.63
14.33
4.71
15.81
16.81
56
11.42
FCF margin%
18.46
16.48
17.00
16.73
16.73
18.38
17.07
17.59
15.21
16.41
16.67
17.07
16.86
52
0.114
FCF / Net incomex
1.806
1.852
1.872
1.872
1.750
1.858
2.136
2.188
2.558
2.504
0.824
2.188
1.872
56
17.14
ROIC%
30.11
29.31
26.37
23.48
24.50
23.44
21.56
20.56
22.99
25.07
21.84
22.99
23.99
92
21.58
Return on equity%
22.89
21.93
24.71
22.47
22.25
22.45
23.18
25.99
26.02
23.92
28.94
23.92
23.04
65
17.74
Return on assets%
27.12
27.38
24.93
22.80
20.26
19.21
21.05
21.71
21.46
19.71
6.55
21.05
21.58
16
1.30
EPS₹
1.66
1.80
2.04
2.13
2.13
2.28
2.46
2.55
2.68
2.44
1.36
2.73%
3.22%
—
27.47
EPS growth%
14.14
12.65
15.43
14.83
15.37
14.95
16.03
13.27
15.72
13.55
25.82
14.95
14.89
19
1.07
Bookvalue per sh₹
0.71
0.69
0.67
0.76
0.78
0.77
0.73
0.73
0.74
0.79
1.56
0.20%
0.86%
—
0.53
FCF per share₹
2.22
2.24
2.41
2.33
2.51
2.71
3.15
3.32
3.52
3.66
0.97
7.79%
4.65%
—
1.46
Dividend per sh₹
0.24
0.27
0.25
0.24
0.27
0.29
0.27
0.27
0.28
0.30
0.37
1.86%
2.99%
—
25.87
Div yield (avg)%
18.69
19.60
17.18
17.67
16.03
13.66
15.31
16.95
17.61
17.38
27.10
16.95
17.28
88
29.45
Payout ratio%
20.31
22.38
24.95
25.95
27.87
30.84
30.43
33.19
31.84
30.58
29.88
30.84
29.15
9
5.479
Shares (diluted)M
4.711
4.728
4.948
4.825
4.632
4.686
5.029
4.586
4.064
4.176
5.541
(2.05%)
(0.99%)
7
3.49
Buyback yield%
8.75
9.22
6.48
9.40
7.42
6.23
4.24
6.05
3.92
6.21
23.88
6.05
6.36
78
0.676
D/E ratiox
1.247
1.149
1.247
1.080
0.958
0.971
0.877
0.849
0.846
0.874
0.782
0.874
0.965
22
9.918
Enterprise value₹M
19.56
21.24
22.40
24.00
25.82
27.95
28.59
32.30
32.46
35.27
12.03
6.43%
6.00%
79
17.54
LT debt₹M
16.14
18.33
20.40
19.58
21.66
20.15
22.00
20.73
21.43
20.08
21.69
(1.51%)
3.64%
78
Revenue
₹36.83M
3.03%
1.00×
Cost of revenue
₹20.00M
3.08%
1.00×
Operating expenses
₹7.492M
3.19%
1.01×
Goodwill & intangibles
17.13%
Property and equipment
16.81%
Spread over hurdle
29.46%