36.27
Revenue₹M
31.88
33.30
33.90
35.88
37.69
38.91
40.09
42.05
43.59
44.50
39.96
3.38%
3.84%
21
13.78
Revenue growth%
7.06
7.95
5.44
3.20
4.85
2.70
0.66
0.91
0.40
0.40
8.74
0.66
2.95
58
16.09
Gross margin%
9.46
6.72
4.56
3.79
3.61
4.79
4.56
3.94
1.09
2.18
19.91
3.94
4.25
91
12.93
Operating margin%
15.70
13.81
16.64
13.98
11.14
8.37
8.18
10.58
10.50
13.23
21.71
10.50
12.19
40
14.30
Net margin%
18.79
20.81
22.57
20.54
21.19
22.18
19.54
20.04
22.84
20.19
19.13
20.19
20.67
6
36.51
P/E ratio (avg)x
40.62
40.69
41.43
42.98
51.14
56.16
63.25
67.26
74.47
88.57
10.39
67.26
53.65
92
22.89
EV/EBITx
9.224
8.344
8.540
8.931
7.693
7.613
7.212
6.778
6.624
6.818
19.77
6.818
7.653
63
10.28
FCF yield (avg)%
2.13
3.70
2.22
3.58
6.14
8.77
10.79
9.15
8.45
6.95
29.78
8.77
6.55
53
2.82
FCF margin%
22.33
22.41
24.45
22.89
21.17
23.50
23.85
21.45
21.94
22.40
25.21
22.40
22.41
83
0.398
FCF / Net incomex
1.379
1.252
1.370
1.188
1.245
1.296
1.351
1.225
1.305
1.258
0.831
1.296
1.277
52
16.17
ROIC%
7.39
7.14
8.41
10.09
11.89
11.72
10.18
11.96
10.74
8.21
11.08
10.74
10.13
83
9.13
Return on equity%
23.07
23.74
22.08
19.34
20.68
22.80
21.51
19.14
20.40
17.78
21.87
20.40
21.10
62
24.97
Return on assets%
5.68
3.87
1.95
4.91
3.24
1.77
1.79
3.69
4.67
7.02
24.85
3.69
3.78
56
2.30
EPS₹
2.33
2.36
2.60
2.76
2.91
2.83
2.77
2.77
2.64
2.52
2.39
(2.84%)
0.86%
—
7.90
EPS growth%
27.47
28.57
26.25
28.47
28.56
31.23
29.81
30.66
28.69
28.71
18.83
29.81
28.63
56
1.05
Bookvalue per sh₹
2.26
2.43
2.39
2.47
2.28
2.51
2.30
2.28
2.10
2.24
3.19
(0.31%)
1.07%
—
5.23
FCF per share₹
2.39
2.38
2.26
2.27
2.34
2.42
2.43
2.26
2.46
2.21
4.29
(1.20%)
(2.29%)
—
1.81
Dividend per sh₹
0.92
0.80
0.85
0.94
1.02
0.90
0.88
0.95
1.04
0.96
1.66
(1.12%)
0.43%
—
29.34
Div yield (avg)%
14.50
17.30
17.71
15.55
13.78
15.88
16.59
17.55
17.58
20.03
9.36
17.55
16.94
32
2.14
Payout ratio%
19.79
22.44
24.23
27.16
28.57
31.35
32.17
32.52
29.58
28.42
24.01
31.35
28.49
65
4.632
Shares (diluted)M
5.325
5.830
6.034
6.706
7.588
7.688
9.158
9.707
11.06
12.46
4.518
10.42%
8.69%
91
20.53
Buyback yield%
18.87
19.28
17.66
16.35
13.99
12.12
10.42
10.06
11.04
13.43
8.13
11.04
13.71
11
0.740
D/E ratiox
0.764
0.742
0.698
0.688
0.651
0.567
0.487
0.424
0.457
0.441
1.089
0.457
0.609
38
10.15
Enterprise value₹M
16.58
14.84
14.04
12.51
12.33
13.14
14.06
14.28
15.49
16.69
31.57
6.25%
(1.07%)
34
23.59
LT debt₹M
10.59
12.62
14.88
17.84
19.67
23.02
26.49
29.78
30.70
32.37
15.90
10.48%
12.84%
82
Revenue
₹44.50M
3.84%
1.00×
Cost of revenue
₹30.86M
3.74%
0.99×
Operating expenses
₹5.407M
3.03%
0.92×
Property and equipment
17.48%
Spread over hurdle
(3.03%)