33.27
Revenue₹M
11.83
12.95
14.37
15.59
17.04
18.56
20.57
22.24
24.56
26.49
35.92
9.23%
9.21%
42
28.36
Revenue growth%
3.47
1.05
3.08
1.26
0.40
0.40
3.13
4.47
5.41
8.09
3.61
4.47
3.11
89
16.74
Gross margin%
18.45
20.59
18.53
19.99
19.59
21.31
19.61
21.95
20.85
23.57
15.73
21.31
20.29
74
21.22
Operating margin%
12.03
10.04
8.98
10.19
9.64
9.48
9.11
8.91
11.46
9.41
9.62
9.41
9.56
92
24.29
Net margin%
26.22
28.34
27.33
27.64
27.37
25.24
22.88
23.76
22.38
23.03
16.41
23.03
25.73
58
34.20
P/E ratio (avg)x
16.31
16.37
15.67
15.72
15.75
17.39
16.02
15.62
14.59
14.60
36.66
15.62
15.74
27
21.81
EV/EBITx
43.18
41.31
44.50
45.01
46.74
47.48
46.91
47.76
50.52
52.07
18.26
47.76
46.83
84
7.35
FCF yield (avg)%
24.08
25.34
26.75
28.83
28.94
29.57
30.88
29.04
29.56
30.87
25.61
29.57
28.99
17
7.78
FCF margin%
18.96
20.81
23.35
22.32
19.86
22.42
24.31
22.33
25.27
22.44
3.01
22.44
22.37
64
0.398
FCF / Net incomex
1.763
2.086
2.242
2.508
2.604
2.559
2.816
2.983
3.065
2.953
1.129
2.953
2.582
37
21.08
ROIC%
18.25
16.32
18.05
19.99
17.50
16.33
19.29
21.73
23.84
26.04
23.66
21.73
18.77
25
27.90
Return on equity%
2.17
3.04
4.04
4.66
3.60
3.15
2.51
5.12
2.68
5.02
27.01
3.15
3.37
10
18.25
Return on assets%
9.70
9.48
10.74
12.17
11.62
10.74
13.28
14.97
15.64
17.77
27.62
14.97
11.89
24
4.19
EPS₹
6.27
6.85
6.91
7.17
7.08
7.26
7.86
9.03
10.38
10.77
4.59
8.76%
6.58%
—
16.61
EPS growth%
6.96
8.19
6.18
7.18
4.58
6.36
8.66
11.46
10.53
13.11
18.23
10.53
7.69
24
6.80
Bookvalue per sh₹
9.65
10.18
10.98
10.20
10.59
10.16
11.17
11.48
12.41
13.81
1.90
5.46%
4.55%
—
2.36
FCF per share₹
11.07
12.40
12.15
13.51
14.16
14.95
15.78
15.72
18.11
18.93
6.44
5.98%
7.40%
—
5.26
Dividend per sh₹
1.77
1.67
1.52
1.52
1.37
1.32
1.34
1.29
1.18
1.15
2.63
(3.53%)
(4.41%)
—
26.63
Div yield (avg)%
16.25
18.90
21.88
20.44
19.79
18.41
17.36
17.44
15.93
13.26
29.38
17.36
17.92
47
25.01
Payout ratio%
27.40
26.15
23.92
22.85
24.48
22.98
20.00
18.01
16.11
15.11
4.63
18.01
22.92
78
3.078
Shares (diluted)M
4.361
4.860
5.024
6.090
6.151
7.472
7.370
8.369
9.026
8.946
2.998
7.78%
7.39%
43
20.76
Buyback yield%
28.04
29.58
27.43
26.97
29.84
27.64
26.40
27.55
29.83
31.74
10.15
27.64
27.84
79
1.620
D/E ratiox
1.341
1.313
1.329
1.323
1.471
1.570
1.526
1.794
1.762
2.086
1.207
1.762
1.498
29
27.04
Enterprise value₹M
24.56
26.28
27.81
26.64
26.96
29.14
30.63
29.27
30.51
31.00
24.50
2.83%
3.46%
85
19.33
LT debt₹M
6.253
6.853
8.229
9.385
10.48
10.94
11.35
13.58
14.30
14.46
2.550
6.65%
10.31%
80
Revenue
₹26.49M
9.21%
1.00×
Cost of revenue
₹16.96M
9.24%
1.00×
Operating expenses
₹5.984M
8.74%
0.96×
Property and equipment
17.43%
Goodwill & intangibles
14.80%
Spread over hurdle
(2.45%)