22.34
Revenue₹M
27.76
29.07
29.89
30.57
31.94
33.35
34.56
36.73
38.45
39.75
24.45
4.47%
4.22%
75
27.23
Revenue growth%
16.19
15.22
16.15
18.36
17.81
16.34
16.87
17.09
18.73
19.12
26.10
17.09
16.98
71
16.15
Gross margin%
18.64
20.46
17.58
16.49
15.89
13.63
15.87
15.22
12.47
12.94
5.04
13.63
15.88
17
27.50
Operating margin%
30.22
27.93
27.66
29.56
30.33
27.78
30.23
29.72
29.34
30.97
21.23
29.72
29.64
74
10.20
Net margin%
19.41
19.12
20.93
18.76
19.28
17.99
16.19
17.28
17.80
17.38
22.90
17.38
18.37
61
9.607
P/E ratio (avg)x
22.98
21.68
19.18
20.78
19.07
19.14
16.61
15.21
16.18
16.09
31.70
16.18
19.10
18
18.54
EV/EBITx
16.70
18.28
19.69
21.94
22.94
23.37
26.96
26.52
26.24
26.91
20.58
26.52
23.15
95
8.90
FCF yield (avg)%
31.71
34.20
37.10
39.65
39.61
39.47
41.24
40.22
37.76
39.05
14.89
39.47
39.26
62
26.70
FCF margin%
12.20
13.32
15.03
17.82
16.38
17.04
14.92
17.45
17.54
18.37
12.06
17.45
16.71
54
1.288
FCF / Net incomex
0.319
0.306
0.284
0.281
0.299
0.277
0.293
0.257
0.236
0.221
0.111
0.257
0.282
18
5.22
ROIC%
14.04
15.83
13.70
12.39
13.26
15.30
14.01
11.80
9.59
7.01
3.14
11.80
13.48
71
14.43
Return on equity%
16.27
17.17
14.71
14.17
16.84
15.80
18.09
18.04
20.18
22.09
2.53
18.09
17.01
16
3.71
Return on assets%
16.73
18.37
16.29
13.89
16.39
14.14
11.55
14.01
15.19
14.66
5.28
14.14
14.93
60
1.46
EPS₹
0.53
0.48
0.53
0.53
0.59
0.55
0.51
0.57
0.57
0.54
1.58
(1.67%)
(0.26%)
—
15.56
EPS growth%
17.73
14.97
12.14
9.59
10.05
10.56
9.41
7.17
8.52
10.27
20.93
9.41
10.16
6
1.45
Bookvalue per sh₹
1.95
1.95
1.72
1.82
1.83
1.63
1.57
1.38
1.28
1.26
1.68
(7.28%)
(4.98%)
—
0.60
FCF per share₹
0.89
0.97
1.11
1.29
1.22
1.40
1.33
1.33
1.40
1.61
1.35
5.68%
7.04%
—
0.78
Dividend per sh₹
0.64
0.58
0.65
0.64
0.70
0.65
0.74
0.79
0.74
0.72
1.64
0.58%
1.27%
—
11.20
Div yield (avg)%
8.52
7.13
9.76
9.93
12.80
12.90
12.63
13.63
14.62
17.05
24.32
13.63
12.71
33
9.66
Payout ratio%
19.95
22.83
24.00
23.73
23.61
25.87
26.57
25.03
26.61
23.95
15.45
25.87
23.98
24
10.84
Shares (diluted)M
12.57
12.93
12.34
12.75
14.43
16.79
17.78
20.06
22.11
22.90
11.02
9.67%
6.94%
83
2.17
Buyback yield%
19.48
18.96
16.38
14.82
13.56
14.68
12.37
13.39
15.69
15.65
19.20
14.68
15.24
63
1.475
D/E ratiox
1.902
2.005
2.296
2.389
2.460
2.827
3.202
3.295
3.484
3.350
1.305
3.295
2.643
34
23.90
Enterprise value₹M
8.267
9.202
10.06
10.44
11.86
13.04
14.90
17.15
19.84
21.74
7.062
12.89%
9.51%
55
18.44
LT debt₹M
26.75
31.11
36.78
36.79
42.72
45.01
47.09
49.24
52.63
52.90
24.72
4.37%
7.04%
85
Revenue
₹39.75M
4.22%
1.00×
Cost of revenue
₹18.04M
4.10%
0.99×
Operating expenses
₹9.169M
4.34%
1.01×
Property and equipment
20.17%
Cash and investments
14.63%
Spread over hurdle
62.76%