7.610
Revenue₹M
21.41
21.67
21.98
22.44
22.82
23.70
23.63
24.67
24.56
25.65
8.033
2.37%
1.83%
93
25.78
Revenue growth%
31.89
31.10
32.75
32.78
35.56
36.13
37.33
37.26
36.81
35.62
17.26
36.81
35.59
85
11.94
Gross margin%
30.23
30.17
28.83
29.87
31.22
32.68
31.57
33.10
32.84
35.71
3.55
32.84
31.40
41
20.19
Operating margin%
11.90
13.00
13.10
11.81
12.33
11.02
11.21
10.80
11.72
10.05
26.90
11.02
11.76
28
14.45
Net margin%
23.22
21.56
21.64
22.25
25.21
25.79
28.05
29.15
30.05
31.30
5.07
29.15
25.50
93
14.59
P/E ratio (avg)x
45.22
47.53
54.73
51.29
52.26
52.05
59.96
64.91
67.91
79.27
17.40
64.91
53.49
67
27.14
EV/EBITx
26.69
26.55
27.17
27.90
31.19
33.49
34.14
31.51
36.10
36.69
22.12
34.14
31.35
61
6.49
FCF yield (avg)%
18.77
19.85
19.34
18.36
16.76
15.83
13.24
10.46
10.25
9.36
7.18
10.46
16.30
67
15.39
FCF margin%
24.70
26.95
27.00
26.85
28.55
30.66
32.95
34.03
31.36
34.02
12.58
32.95
29.61
65
0.534
FCF / Net incomex
2.041
2.183
2.392
2.361
2.667
3.098
3.683
3.740
3.858
4.049
1.016
3.740
2.883
83
26.91
ROIC%
0.40
3.15
1.59
2.26
4.70
5.19
6.40
6.77
7.79
8.38
4.84
6.77
4.95
74
21.84
Return on equity%
14.87
13.23
11.51
11.60
14.38
15.28
13.82
11.00
11.12
11.39
15.45
11.39
12.42
31
15.72
Return on assets%
20.22
19.10
21.62
24.03
22.20
22.55
21.94
23.38
24.62
24.95
3.95
23.38
22.37
8
3.42
EPS₹
0.84
0.90
0.98
0.96
0.87
0.81
0.78
0.79
0.83
0.80
3.53
(1.77%)
0.56%
—
17.33
EPS growth%
12.44
15.23
13.00
14.52
12.37
14.33
14.54
12.35
11.43
9.59
19.62
12.35
12.72
17
3.36
Bookvalue per sh₹
0.88
0.93
0.86
0.87
0.98
1.01
1.12
1.19
1.25
1.41
3.03
7.51%
5.45%
—
1.82
FCF per share₹
2.30
2.10
1.96
2.06
1.89
1.67
1.51
1.68
1.50
1.55
0.82
(3.85%)
(3.35%)
—
0.83
Dividend per sh₹
1.88
2.05
2.21
2.35
2.26
2.21
2.09
2.29
2.20
2.43
3.65
1.47%
2.30%
—
27.97
Div yield (avg)%
7.75
8.71
8.30
10.13
9.79
11.83
11.77
11.23
8.87
6.90
21.62
11.23
9.33
53
24.50
Payout ratio%
14.88
16.86
17.83
19.20
19.24
16.42
16.05
17.50
20.14
20.63
10.82
17.50
17.66
84
5.796
Shares (diluted)M
5.213
4.688
4.551
4.025
3.960
4.394
4.811
5.039
5.234
5.109
5.591
5.23%
(0.92%)
88
25.80
Buyback yield%
4.44
2.70
2.52
4.65
5.25
5.83
5.69
3.00
4.29
6.05
16.72
5.69
4.54
94
1.483
D/E ratiox
0.112
0.102
0.111
0.120
0.123
0.128
0.138
0.133
0.119
0.108
1.324
0.128
0.119
24
9.501
Enterprise value₹M
21.07
20.55
22.95
25.14
26.88
24.38
27.08
26.79
28.68
26.80
2.100
(0.06%)
2.50%
16
16.83
LT debt₹M
8.387
8.079
9.100
8.998
8.723
8.861
8.620
8.568
9.873
11.23
21.82
5.18%
2.81%
64
Revenue
₹25.65M
1.83%
1.00×
Cost of revenue
₹16.26M
1.76%
0.99×
Operating expenses
₹5.912M
1.66%
0.98×
Goodwill & intangibles
17.50%
Property and equipment
16.84%
Spread over hurdle
(10.95%)