1.920
Revenue₹M
34.07
34.42
34.80
35.76
37.14
37.84
39.52
40.03
41.44
42.00
2.048
2.49%
2.24%
46
20.95
Revenue growth%
19.79
22.34
24.60
25.37
24.19
21.97
23.61
24.01
26.44
27.53
22.81
24.01
24.10
49
2.31
Gross margin%
7.52
8.64
8.31
7.78
9.98
10.81
12.43
14.87
15.47
16.55
2.66
14.87
10.39
58
2.66
Operating margin%
7.24
8.26
7.57
9.28
9.07
10.60
11.51
11.89
10.81
12.48
22.65
11.51
9.94
52
19.57
Net margin%
12.30
12.81
10.21
10.73
9.54
8.40
5.87
5.39
8.21
10.55
6.50
8.21
9.87
66
29.16
P/E ratio (avg)x
8.511
8.471
9.763
10.17
10.72
10.29
11.96
11.49
11.60
13.69
6.500
11.60
10.51
43
33.49
EV/EBITx
39.85
36.66
38.37
37.07
39.32
44.51
48.67
49.71
46.27
41.97
33.93
46.27
40.91
7
7.49
FCF yield (avg)%
31.33
29.04
26.21
28.18
29.83
30.79
32.36
31.76
31.91
33.27
18.89
31.91
31.06
63
15.68
FCF margin%
15.63
13.54
15.02
17.14
14.14
11.61
11.16
11.95
13.86
16.47
10.56
11.95
14.00
49
0.901
FCF / Net incomex
0.228
0.235
0.285
0.313
0.347
0.385
0.396
0.473
0.552
0.572
1.080
0.473
0.366
75
26.16
ROIC%
18.47
21.18
24.00
23.71
25.04
23.98
21.29
23.15
21.14
23.51
9.44
23.15
23.33
29
24.08
Return on equity%
27.72
25.02
24.43
26.19
27.04
24.59
25.93
24.55
21.84
22.99
22.23
24.55
24.81
65
18.82
Return on assets%
29.62
29.39
29.90
32.59
31.31
30.23
31.52
32.42
33.83
36.71
23.65
32.42
31.41
34
0.27
EPS₹
1.47
1.45
1.57
1.50
1.59
1.82
1.92
1.90
2.11
2.21
0.29
6.89%
4.33%
—
12.43
EPS growth%
21.14
22.53
21.66
23.70
24.09
27.09
29.89
27.72
27.26
25.32
4.36
27.26
24.71
61
1.28
Bookvalue per sh₹
1.38
1.33
1.30
1.50
1.78
1.71
1.67
1.96
1.98
1.91
0.92
1.49%
2.90%
—
0.84
FCF per share₹
0.96
0.98
1.08
1.09
1.07
1.08
1.04
1.03
0.99
0.93
0.30
(2.84%)
(1.33%)
—
0.89
Dividend per sh₹
1.01
1.17
1.21
1.36
1.60
1.91
2.12
2.21
2.23
2.59
1.06
10.09%
11.92%
—
6.79
Div yield (avg)%
31.82
31.44
32.27
30.22
29.60
32.33
33.57
32.36
32.51
35.19
15.22
32.51
32.30
74
20.70
Payout ratio%
23.82
21.89
22.89
23.14
21.72
23.30
25.63
27.13
29.19
28.06
15.05
27.13
23.56
52
10.40
Shares (diluted)M
13.66
15.39
15.97
15.60
15.12
17.17
17.23
19.59
23.23
27.56
10.25
12.76%
6.96%
16
23.24
Buyback yield%
18.33
16.52
16.52
14.55
16.10
16.80
15.58
14.53
12.38
15.24
12.30
15.24
15.84
81
1.029
D/E ratiox
1.894
1.956
2.010
2.090
2.258
2.360
2.559
2.663
2.955
2.807
0.455
2.663
2.309
66
19.24
Enterprise value₹M
12.14
12.85
12.10
11.04
9.750
9.784
10.49
9.320
9.818
9.232
33.66
(1.09%)
(3.87%)
24
4.241
LT debt₹M
10.99
10.02
9.973
9.610
8.471
7.600
7.457
6.988
7.425
6.852
33.30
(4.15%)
(4.71%)
40
Revenue
₹42.00M
2.24%
1.00×
Cost of revenue
₹29.40M
2.24%
1.00×
Operating expenses
₹6.753M
1.88%
0.97×
Property and equipment
17.71%
Goodwill & intangibles
15.55%
Spread over hurdle
23.30%