5.413
Revenue₹M
14.56
15.10
15.92
16.36
16.98
17.83
19.11
19.89
20.46
21.98
5.617
5.30%
4.80%
63
22.05
Revenue growth%
7.13
10.06
8.46
10.16
12.42
11.86
11.76
9.27
11.71
14.41
11.34
11.76
10.93
6
6.00
Gross margin%
31.18
28.89
30.36
29.79
29.13
26.80
25.43
25.12
22.61
21.22
9.17
25.12
27.85
83
10.01
Operating margin%
16.10
13.32
16.13
15.73
16.83
13.88
12.49
15.39
16.77
15.75
13.07
15.39
15.74
42
25.78
Net margin%
23.57
26.06
27.81
25.96
26.06
24.03
22.75
20.75
23.45
24.26
13.69
23.45
24.15
18
14.42
P/E ratio (avg)x
13.00
13.69
14.00
13.57
12.23
12.92
12.90
11.51
11.21
9.710
9.692
11.51
12.91
92
26.16
EV/EBITx
14.31
13.38
13.34
14.52
13.10
13.64
12.79
13.33
12.57
11.73
34.14
12.79
13.34
36
15.35
FCF yield (avg)%
29.60
27.60
29.40
30.01
28.24
28.76
29.18
28.86
29.55
27.29
27.02
28.86
29.02
85
9.64
FCF margin%
21.55
19.67
21.53
19.68
21.71
22.27
22.02
21.31
21.51
21.74
26.22
21.74
21.54
37
0.523
FCF / Net incomex
0.652
0.763
0.725
0.759
0.871
0.966
0.983
1.117
1.072
1.028
1.667
1.028
0.918
13
20.58
ROIC%
23.22
24.12
26.05
26.35
28.11
27.93
26.98
25.03
26.25
25.04
27.98
26.25
26.15
79
9.47
Return on equity%
0.40
0.40
3.13
1.02
3.05
1.54
1.98
1.53
0.40
0.40
25.63
1.53
1.28
70
22.79
Return on assets%
11.33
11.83
9.90
7.09
9.75
9.59
11.86
9.41
12.19
9.62
21.92
9.62
9.83
75
1.74
EPS₹
0.64
0.69
0.75
0.83
0.78
0.81
0.88
0.79
0.71
0.77
1.94
(0.20%)
2.58%
—
2.94
EPS growth%
20.36
18.81
21.28
20.86
21.12
18.73
16.68
18.30
21.01
19.39
23.75
18.73
19.88
81
2.38
Bookvalue per sh₹
2.63
2.97
2.99
2.78
3.13
3.28
3.47
3.65
3.45
3.79
1.79
3.89%
3.76%
—
1.10
FCF per share₹
0.73
0.75
0.78
0.77
0.83
0.97
1.05
0.99
1.00
1.10
2.30
5.74%
5.32%
—
1.35
Dividend per sh₹
3.11
3.58
4.12
4.24
4.47
4.87
5.08
5.11
5.49
5.55
0.39
4.40%
7.26%
—
14.87
Div yield (avg)%
24.71
25.31
27.75
29.51
31.07
28.21
30.71
31.65
33.21
31.64
13.36
31.64
30.11
94
6.88
Payout ratio%
0.40
0.40
0.98
3.12
6.01
6.21
5.26
2.89
1.64
2.98
11.70
2.98
2.94
59
4.658
Shares (diluted)M
4.691
4.695
4.549
4.566
4.648
4.045
3.942
3.821
3.462
3.470
4.747
(5.68%)
(3.46%)
17
4.25
Buyback yield%
29.35
30.55
28.48
30.80
33.16
31.88
29.05
28.63
29.85
28.76
8.96
29.05
29.60
76
0.574
D/E ratiox
0.106
0.118
0.122
0.116
0.107
0.109
0.112
0.119
0.129
0.132
0.971
0.119
0.117
39
15.85
Enterprise value₹M
12.09
12.98
12.47
12.06
11.66
11.14
10.66
10.57
9.233
9.670
14.44
(3.68%)
(2.43%)
89
13.15
LT debt₹M
23.16
23.70
24.24
26.29
26.34
28.26
26.90
28.62
25.49
24.10
6.496
(1.76%)
0.27%
32
Revenue
₹21.98M
4.80%
1.00×
Cost of revenue
₹14.62M
5.04%
1.02×
Operating expenses
₹3.374M
4.16%
0.94×
Property and equipment
14.95%
Return on capital
135.00%
Spread over hurdle
125.65%