41.49
Revenue₹M
37.09
39.69
42.63
45.80
49.79
54.12
56.32
59.77
63.55
67.92
45.58
6.41%
6.67%
24
11.03
Revenue growth%
5.85
5.81
5.97
4.01
6.08
6.86
7.65
5.39
2.69
4.30
26.37
5.39
5.83
89
7.59
Gross margin%
8.69
11.08
12.64
11.40
10.53
11.24
11.57
11.79
9.05
8.18
17.28
11.24
11.16
38
11.10
Operating margin%
17.36
20.27
18.88
19.28
19.61
20.08
18.73
16.31
18.25
18.98
5.47
18.73
18.93
69
19.30
Net margin%
28.29
28.39
29.22
30.73
33.58
34.35
33.18
33.73
35.85
33.93
28.89
33.93
33.38
12
29.76
P/E ratio (avg)x
37.39
41.14
39.11
36.83
35.73
34.14
36.48
40.03
39.03
37.85
16.07
37.85
37.62
13
35.42
EV/EBITx
13.09
12.81
13.67
12.99
13.98
13.36
12.52
11.59
11.60
11.40
10.17
11.60
12.90
69
6.99
FCF yield (avg)%
14.71
11.72
11.60
11.90
10.01
12.11
13.09
15.56
16.49
14.24
12.44
14.24
12.60
91
4.66
FCF margin%
24.60
26.29
25.40
26.02
27.32
24.48
26.00
25.94
24.82
25.68
18.76
25.68
25.81
28
1.738
FCF / Net incomex
0.356
0.334
0.316
0.333
0.330
0.349
0.321
0.358
0.393
0.421
0.851
0.358
0.342
72
29.87
ROIC%
22.20
19.31
18.47
20.60
19.03
16.16
17.41
17.87
20.15
20.40
26.77
17.87
19.17
85
17.56
Return on equity%
8.04
8.96
10.93
8.91
10.64
9.10
8.38
9.52
11.75
12.14
22.68
9.52
9.31
65
12.57
Return on assets%
30.23
32.67
33.81
34.26
34.68
37.54
37.78
35.00
34.01
31.39
17.23
35.00
34.14
56
2.17
EPS₹
1.11
1.11
1.09
0.97
0.86
0.79
0.85
0.80
0.68
0.68
2.22
(4.73%)
(4.45%)
—
19.06
EPS growth%
2.98
0.69
0.96
0.40
2.32
2.72
2.22
3.99
3.13
1.31
11.71
2.72
2.27
7
0.42
Bookvalue per sh₹
1.81
1.81
1.99
2.22
2.18
2.43
2.42
2.52
2.42
2.37
2.72
1.75%
3.12%
—
1.13
FCF per share₹
3.71
4.11
4.57
4.78
5.21
5.76
6.58
6.93
6.94
7.33
2.38
7.06%
8.44%
—
2.22
Dividend per sh₹
1.48
1.60
1.65
1.86
1.77
1.91
2.00
2.06
2.27
2.38
2.18
6.09%
5.66%
—
10.85
Div yield (avg)%
18.69
16.53
18.77
20.21
20.21
20.71
19.15
18.86
21.22
22.26
11.08
20.71
19.68
69
18.34
Payout ratio%
31.93
29.90
29.47
28.78
27.33
28.75
29.72
27.95
30.61
28.85
13.70
28.85
29.16
43
12.81
Shares (diluted)M
14.01
14.21
13.59
14.75
14.38
15.40
15.38
14.82
16.51
14.97
12.67
0.81%
(0.08%)
11
21.63
Buyback yield%
15.77
13.72
15.17
17.17
18.82
20.11
19.20
18.41
16.35
15.77
7.30
18.41
16.76
18
0.332
D/E ratiox
0.842
0.807
0.798
0.893
0.848
0.822
0.856
0.780
0.777
0.813
1.516
0.813
0.817
53
74.21
Enterprise value₹M
62.36
55.43
51.67
55.99
51.03
46.49
49.57
48.97
51.49
50.62
40.06
(0.16%)
(2.77%)
19
70.97
LT debt₹M
41.75
44.69
46.15
51.96
57.24
65.64
70.87
77.01
81.47
94.19
57.58
10.47%
9.73%
20
Revenue
₹67.92M
6.67%
1.00×
Cost of revenue
₹33.43M
6.52%
0.99×
Operating expenses
₹14.59M
7.18%
1.05×
Goodwill & intangibles
17.47%
Property and equipment
16.40%
Spread over hurdle
40.78%