33.23
Revenue₹M
38.55
39.47
41.68
42.36
44.42
46.77
49.17
51.29
52.43
53.87
34.04
3.93%
3.84%
58
18.33
Revenue growth%
19.37
21.74
22.67
24.99
22.87
23.04
24.62
21.71
22.67
24.31
18.09
23.04
22.77
44
4.11
Gross margin%
29.42
29.10
30.06
30.45
31.36
33.42
34.38
33.28
35.30
35.00
17.59
34.38
32.32
79
4.42
Operating margin%
10.72
12.41
10.71
9.16
10.03
7.53
8.19
6.77
7.28
7.93
5.78
7.53
8.68
81
15.49
Net margin%
3.14
2.14
2.86
4.70
4.34
4.13
2.65
2.16
2.86
1.13
15.19
2.65
2.86
71
8.682
P/E ratio (avg)x
48.63
47.59
55.51
59.99
64.78
67.34
74.81
71.90
78.94
84.43
37.28
74.81
66.06
23
20.53
EV/EBITx
27.73
29.60
30.38
29.94
30.43
26.40
22.86
20.92
21.88
19.42
33.15
21.88
27.06
80
24.84
FCF yield (avg)%
3.87
6.24
4.11
4.02
1.31
0.76
0.40
0.40
0.40
0.40
5.30
0.40
1.03
27
20.27
FCF margin%
29.38
28.01
30.14
30.81
33.62
34.51
34.49
36.07
37.74
40.47
14.40
36.07
34.05
31
0.943
FCF / Net incomex
1.152
1.225
1.286
1.321
1.401
1.612
1.872
1.862
2.132
2.392
1.504
1.872
1.506
59
6.07
ROIC%
1.47
3.89
1.91
3.22
5.47
5.87
7.77
8.61
10.98
9.26
22.41
8.61
5.67
73
9.40
Return on equity%
14.22
11.29
9.43
7.21
9.94
8.61
10.04
9.44
7.05
7.17
2.73
8.61
9.44
37
2.53
Return on assets%
20.77
23.14
24.85
22.78
20.07
18.81
17.91
20.80
22.90
23.55
14.01
20.80
21.79
68
1.89
EPS₹
1.00
0.99
0.96
1.03
1.06
1.07
0.93
0.84
0.83
0.81
2.01
(5.32%)
(3.43%)
—
13.38
EPS growth%
8.54
7.83
9.19
8.98
6.58
8.29
9.56
8.64
6.67
4.57
9.80
8.29
8.41
65
5.37
Bookvalue per sh₹
1.43
1.26
1.20
1.24
1.25
1.09
1.06
0.93
0.92
0.95
6.35
(5.39%)
(3.43%)
—
4.15
FCF per share₹
1.69
1.51
1.27
1.10
0.99
0.99
1.06
0.99
0.90
0.91
5.50
(1.68%)
(6.63%)
—
3.28
Dividend per sh₹
3.74
3.65
4.31
4.08
4.11
4.12
3.90
4.14
4.61
4.93
2.62
3.67%
3.07%
—
6.70
Div yield (avg)%
18.66
16.38
13.76
11.11
10.51
13.42
16.41
17.22
15.27
16.45
6.00
16.41
15.82
40
24.23
Payout ratio%
24.41
23.49
21.07
21.27
21.47
23.76
26.59
26.48
28.77
30.36
13.35
26.59
24.08
81
7.449
Shares (diluted)M
8.559
8.427
8.203
8.739
8.313
9.354
9.978
10.40
9.707
10.51
7.443
4.80%
2.34%
38
16.91
Buyback yield%
15.00
16.38
14.67
13.94
12.52
10.65
12.58
14.51
13.38
14.19
28.10
13.38
14.07
84
0.270
D/E ratiox
1.706
1.857
1.762
1.724
1.977
1.880
1.970
1.826
2.049
2.287
1.689
1.970
1.868
29
64.13
Enterprise value₹M
71.59
73.10
74.85
83.28
89.06
94.43
87.07
98.23
95.15
90.39
40.78
0.30%
2.23%
45
16.50
LT debt₹M
61.96
61.91
59.27
59.04
66.01
60.81
61.87
59.16
64.21
61.05
65.78
(1.55%)
(0.16%)
50
Revenue
₹53.87M
3.84%
1.00×
Cost of revenue
₹35.01M
3.86%
1.00×
Operating expenses
₹11.73M
4.37%
1.05×
Goodwill & intangibles
17.79%
Property and equipment
15.26%
Spread over hurdle
44.86%