43.53
Revenue₹M
20.71
22.31
23.76
25.38
26.84
29.21
31.00
32.43
34.30
37.24
48.16
6.77%
6.50%
66
11.09
Revenue growth%
31.52
32.19
31.99
33.33
32.69
34.17
35.32
33.75
32.81
35.31
26.95
34.17
33.07
13
23.63
Gross margin%
9.10
10.41
9.36
9.89
9.96
11.89
11.72
11.52
9.60
6.70
10.91
11.52
9.92
28
7.44
Operating margin%
19.38
17.15
19.59
16.81
18.64
18.56
15.87
18.59
21.04
23.61
19.29
18.59
18.61
87
11.07
Net margin%
22.95
20.96
23.73
22.54
21.32
22.71
21.96
19.49
18.75
18.98
4.59
19.49
21.64
47
24.63
P/E ratio (avg)x
39.68
39.07
44.22
46.34
54.88
61.94
69.58
77.07
79.98
91.80
20.48
77.07
58.41
33
24.66
EV/EBITx
22.58
19.46
20.90
19.23
18.28
18.23
19.37
17.26
18.41
16.31
23.38
18.23
18.82
61
2.71
FCF yield (avg)%
19.90
20.28
18.91
21.20
23.60
23.87
24.24
25.95
24.70
22.87
7.01
24.24
23.23
32
10.87
FCF margin%
17.98
17.82
17.29
17.02
14.32
13.82
13.11
10.37
11.68
11.50
9.84
11.68
14.07
32
1.132
FCF / Net incomex
0.731
0.745
0.710
0.636
0.610
0.601
0.601
0.561
0.537
0.471
1.308
0.561
0.606
19
13.10
ROIC%
20.28
20.17
19.94
17.64
15.91
18.39
15.74
18.62
20.49
23.16
27.65
18.62
19.28
59
23.16
Return on equity%
24.18
21.54
20.78
19.24
19.77
17.84
17.63
15.90
18.89
17.20
9.48
17.63
19.07
12
5.41
Return on assets%
26.71
28.89
26.74
27.79
27.82
29.70
27.69
27.35
26.88
29.75
24.87
27.69
27.74
9
3.03
EPS₹
4.08
4.37
3.91
3.89
4.15
3.89
4.19
4.05
3.87
3.75
3.27
(2.04%)
(0.69%)
—
5.02
EPS growth%
24.39
21.43
19.39
20.49
23.02
23.07
23.86
22.25
20.10
17.40
4.39
22.25
21.84
69
1.88
Bookvalue per sh₹
9.18
8.73
10.17
10.83
11.13
12.27
13.10
12.52
13.07
12.70
4.20
2.67%
4.56%
—
4.75
FCF per share₹
4.99
5.13
5.48
5.61
5.79
6.57
6.94
7.71
8.86
8.61
5.48
8.27%
4.94%
—
1.74
Dividend per sh₹
5.24
4.96
5.68
6.31
7.18
7.17
8.23
8.88
8.64
9.03
1.28
4.68%
7.00%
—
23.74
Div yield (avg)%
32.00
29.94
29.41
32.09
31.35
32.87
35.69
35.73
37.68
36.34
28.62
35.73
32.48
65
29.28
Payout ratio%
4.98
5.60
8.38
10.98
8.95
10.73
11.25
13.69
11.26
13.72
14.55
11.26
10.86
43
4.875
Shares (diluted)M
4.199
3.558
3.546
2.994
2.959
2.533
2.182
2.153
1.947
1.972
5.159
(7.80%)
(7.59%)
51
10.69
Buyback yield%
23.63
24.34
27.31
29.28
31.86
31.05
28.09
31.02
33.52
32.96
7.39
31.05
30.15
75
1.664
D/E ratiox
1.363
1.370
1.359
1.277
1.272
1.143
1.039
0.999
1.044
0.966
1.473
1.039
1.208
49
12.25
Enterprise value₹M
44.23
44.52
51.02
50.93
56.29
61.73
63.29
62.69
70.24
64.61
31.41
2.79%
4.70%
92
42.64
LT debt₹M
13.76
12.37
12.86
12.39
11.29
12.41
13.34
12.30
12.80
11.53
3.327
0.41%
(3.07%)
74
Revenue
₹37.24M
6.50%
1.00×
Cost of revenue
₹21.80M
6.70%
1.02×
Operating expenses
₹7.102M
6.22%
0.97×
Goodwill & intangibles
19.02%
Property and equipment
16.59%
Spread over hurdle
(6.67%)