11.12
Revenue₹M
11.61
12.49
12.98
13.75
14.34
15.45
16.01
16.74
17.60
18.74
11.36
5.51%
5.67%
72
13.16
Revenue growth%
10.74
12.37
11.09
11.25
12.01
10.64
10.66
11.61
14.23
16.91
22.67
11.61
11.43
74
16.49
Gross margin%
1.10
3.15
1.25
0.40
1.00
0.40
0.58
0.40
2.63
4.63
20.96
0.58
1.05
70
26.11
Operating margin%
4.14
6.56
9.35
11.21
8.94
6.18
6.98
4.35
3.61
5.64
17.10
5.64
6.37
45
12.38
Net margin%
33.19
31.80
33.34
34.45
34.39
34.12
34.85
35.44
33.63
32.17
24.68
34.12
33.88
85
34.98
P/E ratio (avg)x
12.58
12.20
12.97
11.26
11.03
12.09
11.66
12.00
11.25
11.52
21.78
11.66
11.83
88
8.093
EV/EBITx
32.15
37.51
39.25
37.98
45.31
45.73
49.52
53.53
54.10
52.55
19.63
52.55
45.52
18
19.51
FCF yield (avg)%
34.10
36.39
33.55
34.25
31.95
31.84
32.99
30.06
33.03
35.31
27.24
32.99
33.29
73
25.10
FCF margin%
17.36
18.16
15.92
14.05
12.09
9.50
9.15
6.17
3.31
2.69
4.69
6.17
10.80
15
1.247
FCF / Net incomex
1.622
1.859
1.830
1.885
1.888
1.908
1.766
1.911
2.122
2.314
0.448
1.911
1.887
61
29.37
ROIC%
5.37
5.46
7.30
4.49
2.77
3.87
1.12
2.29
2.69
1.04
3.29
2.29
3.32
48
6.52
Return on equity%
2.60
3.78
1.98
0.40
1.05
1.46
3.23
0.78
0.40
2.79
2.46
1.46
1.72
43
21.54
Return on assets%
26.06
26.17
28.34
29.87
29.39
29.61
29.72
28.64
26.94
25.12
13.01
28.64
28.49
77
0.26
EPS₹
0.67
0.72
0.66
0.71
0.77
0.72
0.69
0.76
0.69
0.74
0.29
(0.88%)
0.48%
—
19.01
EPS growth%
13.07
15.90
15.06
16.63
16.19
16.19
17.31
16.36
16.35
18.25
14.35
16.36
16.27
22
0.98
Bookvalue per sh₹
0.58
0.55
0.56
0.61
0.62
0.68
0.62
0.60
0.61
0.67
0.39
1.52%
0.05%
—
0.30
FCF per share₹
1.23
1.34
1.30
1.48
1.37
1.26
1.29
1.34
1.33
1.30
1.15
(1.10%)
1.51%
—
0.98
Dividend per sh₹
1.47
1.64
1.91
2.04
2.17
2.20
2.25
2.19
2.29
2.53
0.88
3.14%
7.26%
—
25.88
Div yield (avg)%
18.26
15.98
14.27
14.43
12.41
10.17
11.19
11.96
11.84
10.83
22.00
11.19
12.19
61
21.55
Payout ratio%
4.25
5.04
2.15
3.50
4.88
7.54
9.58
9.71
9.63
10.08
5.76
9.63
6.29
72
7.808
Shares (diluted)M
7.390
7.116
6.748
7.295
7.996
8.678
9.815
10.41
9.670
10.29
7.951
5.17%
3.28%
52
12.93
Buyback yield%
21.32
21.75
20.07
18.71
18.76
17.99
19.71
19.58
19.38
17.95
17.21
19.38
19.48
50
1.042
D/E ratiox
1.663
1.630
1.878
1.809
1.820
2.000
2.283
2.658
2.632
2.950
0.366
2.632
1.939
63
12.08
Enterprise value₹M
13.37
14.07
13.58
12.73
14.30
15.30
16.55
15.57
15.26
14.47
9.897
0.24%
(0.11%)
18
21.53
LT debt₹M
26.70
28.05
27.54
26.76
31.44
29.45
33.01
35.00
35.30
34.08
15.69
1.63%
4.05%
44
Revenue
₹18.74M
5.67%
1.00×
Cost of revenue
₹10.48M
5.33%
0.97×
Operating expenses
₹4.428M
6.28%
1.06×
Property and equipment
16.34%
Spread over hurdle
(7.90%)