17.04
Revenue₹M
32.01
31.63
31.23
31.85
31.29
31.31
31.22
31.71
31.59
32.07
17.92
0.50%
0.07%
80
24.87
Revenue growth%
21.85
23.82
23.21
25.05
23.49
21.94
22.40
19.51
18.36
16.31
29.66
19.51
22.17
60
3.94
Gross margin%
17.76
19.89
21.21
21.12
18.65
17.91
17.73
15.92
15.23
18.10
4.73
17.73
18.01
71
16.20
Operating margin%
5.05
7.04
6.74
4.92
6.85
7.51
5.06
2.11
4.18
3.02
12.31
4.18
5.05
85
10.86
Net margin%
18.20
19.47
19.99
22.77
25.41
22.44
23.55
24.98
27.03
29.89
27.67
24.98
23.16
16
8.959
P/E ratio (avg)x
19.86
19.14
21.39
21.76
20.74
19.49
21.35
23.12
26.39
28.44
37.91
23.12
21.37
93
20.36
EV/EBITx
41.68
45.15
46.16
50.51
57.07
63.95
66.16
72.28
82.78
88.57
22.79
72.28
60.51
45
11.55
FCF yield (avg)%
19.55
20.94
21.40
18.65
19.58
21.40
23.82
24.33
21.65
19.19
21.02
21.65
21.17
28
21.69
FCF margin%
23.06
23.17
20.18
18.66
20.94
21.35
19.40
21.96
20.81
22.17
3.74
21.35
21.15
44
0.891
FCF / Net incomex
0.762
0.816
0.733
0.703
0.689
0.626
0.587
0.534
0.581
0.619
0.843
0.587
0.658
66
7.05
ROIC%
24.81
27.24
27.08
27.63
27.44
30.28
30.57
29.00
30.41
32.82
2.25
30.41
28.32
31
23.50
Return on equity%
19.17
18.01
19.50
21.29
19.67
21.61
24.01
22.66
22.60
24.96
9.90
22.66
21.45
51
6.52
Return on assets%
31.16
32.92
33.12
30.61
33.44
31.89
34.68
37.39
35.93
33.72
6.76
34.68
33.28
91
3.08
EPS₹
2.27
2.39
2.41
2.92
3.19
3.52
3.99
3.99
4.10
4.49
3.19
7.04%
7.13%
—
15.27
EPS growth%
27.96
29.45
30.86
30.90
31.40
32.67
30.56
28.52
28.75
29.15
9.72
29.15
30.00
94
3.74
Bookvalue per sh₹
2.39
2.14
1.94
1.71
1.75
1.86
1.73
1.59
1.66
1.43
1.94
(4.05%)
(5.10%)
—
5.51
FCF per share₹
4.70
4.61
5.45
6.44
6.98
7.65
7.24
6.91
8.07
8.55
2.19
4.15%
7.33%
—
1.92
Dividend per sh₹
2.27
2.48
2.42
2.42
2.36
2.57
2.83
2.85
3.03
2.87
4.44
3.98%
3.10%
—
26.14
Div yield (avg)%
8.24
10.58
10.84
8.02
7.44
9.89
10.08
11.43
12.46
10.89
6.14
10.89
10.33
87
25.49
Payout ratio%
11.44
13.89
16.43
19.25
21.48
23.29
23.78
24.55
21.65
23.24
19.84
23.29
21.56
35
3.075
Shares (diluted)M
3.895
4.094
4.722
4.531
5.088
5.553
6.096
5.854
6.598
6.509
3.069
5.05%
5.52%
70
6.05
Buyback yield%
8.71
8.99
10.08
11.70
13.47
16.35
13.52
14.95
17.92
16.82
2.56
16.35
13.49
8
1.677
D/E ratiox
0.278
0.257
0.268
0.270
0.260
0.277
0.281
0.269
0.241
0.233
0.811
0.269
0.268
14
25.90
Enterprise value₹M
21.55
21.61
21.81
25.44
28.14
30.55
31.52
37.26
43.97
51.47
4.851
12.83%
9.85%
55
18.76
LT debt₹M
12.02
11.40
12.34
11.16
10.95
11.90
10.42
9.351
9.784
8.793
11.57
(4.30%)
(3.33%)
44
Revenue
₹32.07M
0.07%
1.00×
Cost of revenue
₹22.45M
0.07%
1.00×
Operating expenses
₹6.362M
0.37%
1.03×
Property and equipment
18.13%
Spread over hurdle
(6.21%)