18.82
Revenue₹M
29.73
31.20
33.82
36.13
39.34
42.25
45.41
49.07
52.96
57.04
20.93
7.72%
7.49%
71
29.12
Revenue growth%
18.42
16.87
17.24
16.53
15.75
13.91
16.57
18.14
15.26
17.59
10.02
16.57
16.72
86
16.73
Gross margin%
24.61
22.60
23.38
20.89
18.15
15.18
14.68
12.65
10.80
13.50
29.20
13.50
16.67
74
23.69
Operating margin%
22.93
20.55
19.65
21.70
24.67
22.29
25.23
24.54
24.42
25.10
23.13
24.54
23.68
13
10.22
Net margin%
25.85
23.14
21.03
19.50
17.82
19.81
20.83
22.84
21.89
24.07
23.37
21.89
21.46
67
17.22
P/E ratio (avg)x
28.48
30.56
30.88
35.77
34.55
37.43
41.50
44.92
42.59
40.18
16.51
41.50
36.60
75
31.12
EV/EBITx
19.38
19.51
21.15
23.35
21.46
23.77
25.60
25.53
23.41
23.96
9.063
23.96
23.38
60
9.88
FCF yield (avg)%
19.89
17.21
19.67
21.72
19.33
17.04
17.35
19.30
20.77
17.88
28.86
17.88
19.31
46
15.84
FCF margin%
6.68
9.29
7.88
6.16
7.58
8.55
8.46
9.72
12.12
13.14
18.31
9.72
8.51
79
1.267
FCF / Net incomex
0.313
0.287
0.294
0.316
0.290
0.325
0.349
0.384
0.398
0.376
1.711
0.376
0.321
89
22.67
ROIC%
7.24
8.78
7.70
10.39
11.91
12.48
15.19
14.34
16.89
14.25
7.60
14.34
12.19
22
16.45
Return on equity%
7.59
6.49
8.01
5.91
8.11
10.30
11.20
11.24
10.37
7.66
9.87
10.37
8.06
52
21.86
Return on assets%
17.05
15.46
18.11
17.25
14.97
16.74
17.07
15.68
18.23
15.62
25.45
16.74
16.90
40
2.76
EPS₹
2.62
2.42
2.25
2.30
2.50
2.40
2.16
2.17
1.88
1.80
2.95
(6.39%)
(2.99%)
—
6.63
EPS growth%
11.58
13.77
12.30
11.69
10.00
10.81
13.55
12.56
10.04
10.70
5.13
10.81
11.63
19
7.92
Bookvalue per sh₹
7.97
8.38
8.36
8.91
9.55
9.24
9.48
9.99
10.51
9.38
8.63
(0.36%)
0.05%
—
7.42
FCF per share₹
9.05
9.62
11.18
12.31
14.65
15.73
18.13
18.35
21.78
23.00
2.89
9.44%
10.03%
—
8.88
Dividend per sh₹
5.54
5.83
6.33
6.34
7.07
7.46
8.35
8.29
7.98
8.64
8.77
4.11%
4.05%
—
2.91
Div yield (avg)%
8.86
11.77
11.85
12.68
14.91
14.24
14.89
16.38
14.89
14.68
23.90
14.89
14.46
7
28.53
Payout ratio%
32.17
30.65
32.40
31.55
31.45
33.23
33.52
36.05
36.11
37.19
23.59
36.05
32.81
79
2.559
Shares (diluted)M
3.995
4.438
4.313
4.645
4.668
5.483
6.356
6.769
7.332
8.608
2.513
13.02%
8.55%
44
17.52
Buyback yield%
0.40
3.19
4.92
6.29
8.52
10.79
10.45
11.08
12.10
12.79
2.21
11.08
9.48
39
1.490
D/E ratiox
1.224
1.155
1.163
1.332
1.329
1.399
1.606
1.487
1.400
1.561
0.904
1.487
1.365
30
16.25
Enterprise value₹M
20.81
17.84
15.53
16.06
14.34
12.91
12.34
12.42
11.12
10.85
34.81
(5.43%)
(6.43%)
56
3.134
LT debt₹M
37.10
42.90
42.23
40.64
41.29
45.23
45.22
51.95
53.79
60.57
44.52
7.97%
5.65%
78
Revenue
₹57.04M
7.49%
1.00×
Cost of revenue
₹39.93M
7.49%
1.00×
Operating expenses
₹11.37M
8.19%
1.07×
Property and equipment
15.82%
Spread over hurdle
(4.89%)