29.95
Revenue₹M
30.40
30.85
31.76
31.92
33.09
34.30
35.53
36.77
37.91
38.99
32.78
3.34%
2.80%
20
18.83
Revenue growth%
32.33
29.67
27.71
27.69
29.56
32.25
34.90
34.33
36.18
38.35
17.04
34.90
32.29
22
28.86
Gross margin%
29.71
29.11
28.20
29.68
31.02
29.47
26.63
24.65
22.79
22.95
7.35
24.65
28.65
57
23.79
Operating margin%
11.17
13.98
11.06
9.74
12.35
12.42
12.96
11.00
10.65
11.82
5.27
11.82
11.50
51
14.60
Net margin%
7.66
5.77
8.46
5.58
2.87
1.16
1.17
1.97
0.91
2.51
28.54
1.17
2.69
11
21.18
P/E ratio (avg)x
10.87
11.72
11.57
11.46
11.41
13.40
16.06
18.01
20.68
22.81
31.53
18.01
12.56
54
17.68
EV/EBITx
48.81
48.78
42.90
41.07
42.96
46.01
47.71
50.00
47.44
50.21
14.37
47.71
47.58
52
6.07
FCF yield (avg)%
18.47
18.42
15.75
15.23
15.07
16.49
17.42
18.73
19.69
17.88
28.71
17.88
17.65
78
28.69
FCF margin%
4.47
6.00
4.17
1.24
2.03
4.67
7.15
7.47
6.80
8.69
20.62
7.15
5.34
30
1.717
FCF / Net incomex
2.289
2.366
2.450
2.436
2.668
2.909
3.294
3.479
3.646
3.999
0.853
3.479
2.788
21
9.39
ROIC%
5.81
6.46
7.52
4.85
6.09
9.05
12.01
13.52
11.32
8.67
20.26
11.32
8.10
48
19.26
Return on equity%
21.06
19.98
19.82
21.86
20.45
18.87
17.07
17.10
14.12
11.40
23.57
17.07
19.34
54
20.31
Return on assets%
26.78
27.70
25.43
25.29
22.58
22.35
24.72
26.03
23.04
25.65
7.37
24.72
25.36
80
0.94
EPS₹
2.40
2.49
2.29
2.56
2.39
2.67
2.81
2.94
2.73
2.63
0.97
1.94%
0.89%
—
20.59
EPS growth%
14.73
14.53
13.00
11.89
13.66
16.24
15.94
16.03
14.10
16.43
6.28
16.03
14.63
62
1.79
Bookvalue per sh₹
0.60
0.57
0.60
0.56
0.60
0.69
0.69
0.67
0.69
0.72
1.57
3.52%
1.71%
—
1.86
FCF per share₹
0.46
0.55
0.55
0.54
0.61
0.58
0.67
0.73
0.80
0.87
0.37
7.38%
7.21%
—
0.44
Dividend per sh₹
1.99
2.31
2.70
3.13
3.15
3.59
3.43
3.91
4.24
4.75
0.71
8.57%
9.61%
—
26.62
Div yield (avg)%
26.99
27.61
26.01
28.70
31.17
32.09
32.01
31.01
32.01
30.89
6.47
32.01
30.95
74
3.81
Payout ratio%
11.76
13.18
11.90
9.36
7.08
4.44
4.84
6.98
9.60
12.59
18.87
6.98
9.48
30
7.410
Shares (diluted)M
12.71
12.60
14.48
15.91
17.98
20.71
21.65
23.72
27.11
29.22
7.666
10.20%
10.25%
20
12.47
Buyback yield%
22.98
22.50
23.96
21.08
19.83
22.22
20.90
21.59
20.22
21.06
12.84
21.06
21.33
6
1.609
D/E ratiox
0.651
0.711
0.729
0.679
0.680
0.657
0.618
0.645
0.609
0.541
0.561
0.618
0.654
89
29.96
Enterprise value₹M
59.73
64.44
71.02
74.80
81.11
86.24
84.67
93.43
98.33
107.6
23.69
5.81%
7.97%
51
32.20
LT debt₹M
35.44
38.11
37.91
38.33
41.39
38.89
43.27
42.07
42.28
37.25
1.656
(2.09%)
1.13%
44
Revenue
₹38.99M
2.80%
1.00×
Cost of revenue
₹23.43M
3.02%
1.02×
Operating expenses
₹5.428M
1.99%
0.92×
Property and equipment
16.83%
Spread over hurdle
31.50%