3.008
Revenue₹M
7.047
7.605
8.400
9.070
9.765
10.74
11.44
12.48
13.77
14.92
3.182
8.84%
8.78%
87
4.27
Revenue growth%
23.51
21.59
24.09
24.84
24.65
27.58
29.10
27.84
30.77
27.95
21.96
27.95
26.21
78
23.04
Gross margin%
25.72
25.14
26.19
26.66
26.12
25.19
24.59
27.38
27.45
30.20
8.40
27.38
26.16
37
26.08
Operating margin%
12.40
10.21
12.38
12.79
15.53
14.59
15.00
13.39
13.18
14.79
21.66
14.59
13.29
26
20.00
Net margin%
18.29
15.98
18.98
17.93
19.83
19.03
20.89
21.12
20.27
18.70
12.48
20.27
19.00
94
32.29
P/E ratio (avg)x
41.20
43.17
45.86
46.48
50.53
55.17
52.95
63.04
68.77
69.93
10.59
63.04
51.74
54
36.83
EV/EBITx
46.19
43.66
43.46
44.61
48.64
53.30
54.60
51.72
48.37
50.47
13.63
51.72
48.51
18
29.58
FCF yield (avg)%
25.19
27.23
27.78
30.74
32.13
33.99
34.12
36.33
37.92
39.53
21.73
36.33
33.06
49
25.74
FCF margin%
15.19
15.72
14.94
12.55
12.17
12.37
10.87
11.78
14.51
16.20
19.79
12.37
13.53
18
0.589
FCF / Net incomex
2.543
2.903
3.143
3.478
3.716
3.750
4.095
4.660
5.039
5.967
0.688
4.660
3.733
29
15.99
ROIC%
11.10
13.43
15.86
15.73
16.31
17.17
14.93
12.14
12.49
14.74
20.37
14.74
14.83
28
6.90
Return on equity%
24.80
26.08
23.27
22.39
24.94
26.57
25.22
25.46
25.77
28.00
3.07
25.77
25.34
85
26.60
Return on assets%
19.78
20.92
18.56
21.36
21.39
18.63
18.21
19.66
21.61
23.46
20.02
19.66
20.35
24
0.71
EPS₹
0.35
0.40
0.42
0.48
0.53
0.61
0.72
0.78
0.78
0.83
0.75
9.11%
9.34%
—
26.88
EPS growth%
6.25
3.83
2.52
0.40
3.17
1.93
0.40
0.40
0.60
0.89
26.84
0.60
1.41
16
0.65
Bookvalue per sh₹
0.27
0.29
0.32
0.34
0.35
0.39
0.38
0.37
0.36
0.37
0.74
1.02%
3.52%
—
0.72
FCF per share₹
0.21
0.21
0.22
0.24
0.26
0.28
0.25
0.22
0.23
0.23
0.14
(2.40%)
0.86%
—
0.28
Dividend per sh₹
0.61
0.61
0.69
0.66
0.71
0.66
0.61
0.69
0.66
0.68
0.24
(0.90%)
2.37%
—
26.20
Div yield (avg)%
10.19
10.30
12.59
14.49
17.34
18.65
19.17
19.58
19.04
17.57
29.31
19.04
17.45
91
3.15
Payout ratio%
0.40
0.40
0.40
2.53
4.18
2.87
3.28
2.08
2.64
0.40
17.12
2.64
2.31
71
10.28
Shares (diluted)M
12.84
12.94
13.68
13.06
15.04
15.39
16.44
18.86
19.99
19.66
10.30
5.51%
5.06%
43
19.13
Buyback yield%
16.05
14.41
12.15
11.26
11.55
10.85
9.54
9.68
7.03
5.53
5.72
9.54
11.05
20
0.987
D/E ratiox
0.569
0.504
0.546
0.538
0.524
0.530
0.575
0.564
0.594
0.566
1.124
0.566
0.555
69
3.170
Enterprise value₹M
4.026
4.679
4.979
4.917
5.697
5.597
5.923
6.380
6.029
6.372
6.392
2.26%
4.82%
68
1.251
LT debt₹M
2.321
2.758
2.901
3.301
3.909
4.048
4.435
4.551
4.347
4.757
9.593
4.01%
7.81%
7
Revenue
₹14.92M
8.78%
1.00×
Cost of revenue
₹10.44M
8.78%
1.00×
Operating expenses
₹3.371M
8.88%
1.01×
Property and equipment
18.36%
Goodwill & intangibles
15.27%
Spread over hurdle
(6.87%)