19.86
Revenue₹M
11.58
12.59
13.47
14.69
15.78
17.27
18.81
20.39
22.09
23.64
21.12
8.42%
8.18%
70
16.98
Revenue growth%
27.89
29.97
30.47
31.72
31.76
33.20
34.41
31.45
33.74
34.15
14.79
33.74
31.74
11
29.30
Gross margin%
15.31
12.46
14.73
15.93
13.31
11.33
9.60
9.74
8.55
10.42
5.19
9.74
11.90
38
4.36
Operating margin%
16.53
14.06
12.85
10.55
8.11
8.50
8.45
5.72
4.89
6.28
28.19
6.28
8.48
26
14.59
Net margin%
8.60
7.47
6.66
6.00
4.81
5.34
3.83
4.72
4.76
5.76
24.59
4.76
5.55
9
11.94
P/E ratio (avg)x
45.71
44.73
48.82
55.04
61.83
66.59
78.61
79.70
94.69
91.46
13.32
79.70
64.21
80
8.801
EV/EBITx
52.98
61.50
71.98
70.22
67.14
78.58
75.86
74.62
71.82
70.67
24.32
74.62
71.24
58
13.60
FCF yield (avg)%
8.55
6.21
5.76
5.45
2.66
3.50
5.64
7.34
8.38
5.46
18.90
5.64
5.70
28
26.65
FCF margin%
20.86
20.03
20.38
21.11
23.23
24.93
26.67
29.02
27.23
29.90
15.50
27.23
24.08
89
0.283
FCF / Net incomex
1.647
1.786
1.946
2.019
2.089
2.187
2.376
2.643
2.563
2.499
0.344
2.499
2.138
91
29.90
ROIC%
4.21
4.63
2.61
2.63
5.43
5.94
6.82
7.89
5.44
6.22
19.87
6.22
5.44
90
10.49
Return on equity%
0.40
2.31
0.40
3.21
2.98
1.42
0.40
0.40
2.54
5.52
3.65
1.42
1.86
74
28.35
Return on assets%
13.98
16.78
15.11
17.05
16.88
18.18
19.18
20.50
19.84
18.80
20.65
19.18
17.61
9
1.80
EPS₹
1.61
1.82
1.76
2.07
2.16
2.08
2.09
2.12
2.54
2.77
1.93
5.10%
5.20%
—
6.94
EPS growth%
28.28
26.56
27.89
26.68
24.22
21.60
23.80
22.47
22.46
21.04
21.43
22.46
24.01
66
1.70
Bookvalue per sh₹
2.65
2.99
3.08
3.25
3.48
3.87
3.53
3.32
3.39
3.40
2.31
(0.46%)
1.88%
—
1.16
FCF per share₹
2.59
2.75
3.18
3.14
3.68
3.78
4.12
4.11
4.10
4.53
1.41
4.27%
6.88%
—
1.91
Dividend per sh₹
2.40
2.59
2.68
3.00
3.25
3.34
3.80
3.74
4.20
3.99
0.46
4.20%
6.62%
—
7.95
Div yield (avg)%
2.65
1.51
0.49
2.05
0.40
0.40
0.40
0.40
2.17
4.32
18.15
0.40
1.00
64
24.33
Payout ratio%
16.59
13.94
15.23
16.96
15.51
14.54
16.88
16.52
18.90
21.12
15.91
16.88
16.56
40
11.25
Shares (diluted)M
11.74
12.09
12.54
11.16
11.41
10.37
11.09
10.11
10.15
10.05
10.70
(2.50%)
(2.33%)
26
25.48
Buyback yield%
0.40
0.40
0.76
0.40
0.40
0.75
3.56
4.48
3.64
4.49
19.96
3.64
0.76
53
1.213
D/E ratiox
1.760
1.879
1.959
2.188
1.933
1.707
1.551
1.648
1.827
1.816
1.256
1.707
1.821
31
20.69
Enterprise value₹M
36.61
40.51
41.91
49.23
52.78
52.46
61.78
69.09
81.70
94.01
18.26
12.24%
11.07%
20
26.78
LT debt₹M
32.37
34.57
38.68
40.93
44.53
44.00
52.80
52.99
61.88
64.28
3.100
7.62%
7.80%
19
Revenue
₹23.64M
8.18%
1.00×
Cost of revenue
₹13.19M
8.19%
1.00×
Operating expenses
₹4.268M
8.44%
1.02×
Property and equipment
17.82%
Spread over hurdle
(1.24%)