38.59
Revenue₹M
36.05
37.64
40.97
43.03
45.93
48.05
50.10
52.86
56.76
61.50
39.67
6.01%
6.39%
89
23.27
Revenue growth%
7.26
8.90
8.83
7.90
5.39
3.94
4.99
2.98
5.67
7.86
9.91
4.99
6.46
81
8.74
Gross margin%
23.10
21.54
20.81
22.23
20.92
23.39
22.86
23.78
21.08
21.54
28.34
22.86
21.89
23
10.03
Operating margin%
31.52
28.62
30.81
32.01
32.37
31.18
32.26
33.46
32.05
32.57
10.98
32.26
32.03
6
18.98
Net margin%
23.13
24.93
22.20
19.87
20.99
19.27
16.35
15.24
16.62
19.12
22.17
16.62
19.57
10
9.431
P/E ratio (avg)x
42.80
42.24
45.40
47.91
50.34
50.65
53.19
55.79
60.48
58.03
17.35
55.79
50.50
53
28.83
EV/EBITx
30.11
27.05
26.66
28.37
30.95
33.68
32.61
34.35
36.33
35.89
7.069
34.35
31.78
48
5.84
FCF yield (avg)%
14.54
12.76
12.27
9.30
7.71
10.02
10.85
9.08
10.31
10.40
29.91
10.31
10.35
48
20.15
FCF margin%
21.30
19.77
20.41
17.59
17.31
14.33
13.17
14.86
17.78
17.12
20.84
14.86
17.45
24
1.213
FCF / Net incomex
1.333
1.389
1.330
1.480
1.585
1.616
1.508
1.696
1.652
1.655
0.503
1.652
1.547
37
22.56
ROIC%
23.86
23.39
25.08
23.55
24.25
22.27
23.52
26.22
28.07
29.68
15.41
26.22
24.05
83
19.72
Return on equity%
17.61
15.18
13.78
14.74
16.13
17.84
17.37
19.24
17.96
15.95
23.42
17.84
16.75
11
24.10
Return on assets%
4.41
5.85
8.21
7.45
7.21
9.49
11.79
11.30
8.36
5.37
15.82
9.49
7.83
41
0.47
EPS₹
0.58
0.55
0.60
0.55
0.57
0.53
0.57
0.62
0.58
0.60
0.51
1.21%
(0.22%)
—
17.84
EPS growth%
6.50
8.34
5.40
6.07
5.23
7.74
10.57
11.20
13.80
16.70
3.05
11.20
8.04
87
0.44
Bookvalue per sh₹
0.41
0.44
0.45
0.53
0.54
0.60
0.69
0.71
0.78
0.87
0.39
10.04%
8.39%
—
0.59
FCF per share₹
0.60
0.69
0.70
0.77
0.90
0.88
0.86
0.93
1.07
1.04
0.45
3.02%
4.88%
—
0.49
Dividend per sh₹
0.63
0.58
0.62
0.62
0.61
0.61
0.61
0.64
0.71
0.65
0.45
1.29%
0.17%
—
17.15
Div yield (avg)%
31.35
29.63
31.80
33.24
35.74
34.37
32.09
31.41
30.34
27.62
15.44
31.41
31.61
60
20.16
Payout ratio%
24.75
23.43
24.62
26.74
27.17
29.75
28.91
26.33
25.46
23.75
19.80
26.33
25.90
14
147.5
Shares (diluted)M
166.4
183.9
178.6
167.9
173.4
165.7
161.5
182.3
196.4
219.7
143.8
4.84%
2.42%
59
14.78
Buyback yield%
0.58
1.84
0.40
0.73
2.90
0.44
2.35
2.87
3.72
5.32
14.00
2.87
2.10
90
0.412
D/E ratiox
0.734
0.867
0.986
1.183
1.327
1.569
1.581
1.548
1.595
1.579
0.238
1.579
1.437
48
15.63
Enterprise value₹M
94.02
95.97
103.8
119.9
140.6
159.3
181.6
208.3
205.8
197.8
59.76
7.06%
9.39%
16
69.68
LT debt₹M
28.64
26.09
28.51
27.15
29.28
25.49
24.47
24.19
24.82
25.84
45.88
(2.46%)
(1.92%)
70
Revenue
₹61.50M
6.39%
1.00×
Cost of revenue
₹36.45M
6.39%
1.00×
Operating expenses
₹8.053M
6.71%
1.03×
Property and equipment
15.80%
Spread over hurdle
(6.57%)