11.38
Revenue₹M
17.71
18.66
20.26
21.70
23.22
25.11
27.10
28.72
30.18
31.42
12.74
6.23%
6.55%
6
6.59
Revenue growth%
16.31
16.04
16.73
16.12
15.39
15.60
15.21
18.09
18.75
18.92
7.69
18.09
16.22
31
4.45
Gross margin%
17.76
15.60
16.21
13.31
11.00
9.62
12.11
12.11
11.41
12.90
7.89
12.11
12.50
52
17.29
Operating margin%
10.41
9.88
10.75
12.61
9.89
10.13
8.95
8.77
11.23
9.19
27.67
9.19
10.01
47
4.71
Net margin%
8.20
9.27
8.11
7.81
9.17
9.73
9.88
11.73
11.89
11.91
24.54
11.73
9.50
87
20.83
P/E ratio (avg)x
13.16
11.92
12.85
13.75
15.26
14.06
15.30
15.89
15.16
13.99
26.08
15.16
14.03
59
37.41
EV/EBITx
21.28
19.04
17.32
17.58
16.95
17.31
17.07
15.67
14.40
13.49
28.24
15.67
17.19
74
12.36
FCF yield (avg)%
24.12
22.03
19.63
17.72
18.59
17.77
18.85
19.31
18.90
19.38
3.88
18.90
19.11
52
13.43
FCF margin%
29.77
32.32
30.72
28.47
29.52
26.83
29.69
28.67
26.23
23.58
29.03
26.83
29.10
34
1.246
FCF / Net incomex
0.213
0.217
0.253
0.292
0.278
0.281
0.304
0.337
0.334
0.354
1.676
0.334
0.286
18
8.58
ROIC%
36.08
36.77
36.75
36.76
37.67
37.17
35.49
36.23
38.50
38.67
12.66
37.17
36.77
45
29.60
Return on equity%
23.36
23.08
21.12
20.69
20.42
19.33
17.82
16.30
15.60
17.52
12.82
17.52
19.87
58
3.67
Return on assets%
21.29
20.87
18.99
16.58
15.30
15.96
18.65
17.23
19.06
21.10
11.92
18.65
18.82
28
0.24
EPS₹
0.35
0.35
0.33
0.36
0.31
0.30
0.30
0.31
0.33
0.30
0.25
(1.02%)
(2.37%)
—
14.55
EPS growth%
23.88
23.58
25.85
25.43
27.27
24.38
26.33
27.46
29.24
27.42
9.41
27.42
26.09
41
0.12
Bookvalue per sh₹
0.21
0.23
0.25
0.26
0.27
0.25
0.28
0.29
0.29
0.30
0.36
2.19%
4.76%
—
0.23
FCF per share₹
0.50
0.53
0.56
0.56
0.65
0.63
0.62
0.70
0.74
0.82
0.17
4.58%
5.87%
—
0.08
Dividend per sh₹
0.15
0.14
0.16
0.15
0.14
0.16
0.16
0.18
0.18
0.18
0.33
4.49%
3.30%
—
24.85
Div yield (avg)%
29.66
31.74
34.48
35.79
38.01
38.46
37.66
38.56
37.13
40.12
16.64
38.46
37.39
42
6.46
Payout ratio%
15.15
18.05
19.37
19.87
20.55
19.72
17.63
15.22
12.82
12.70
12.76
15.22
17.84
46
36.28
Shares (diluted)M
32.13
31.13
28.59
26.08
27.16
29.46
29.71
32.00
27.76
25.42
36.11
(1.31%)
(1.84%)
22
4.67
Buyback yield%
11.56
12.07
10.55
10.33
9.46
11.89
13.65
15.11
14.58
17.12
6.59
14.58
11.98
43
0.601
D/E ratiox
2.223
2.543
2.942
3.128
3.161
3.426
3.642
4.046
4.545
5.418
0.425
4.046
3.294
34
1.289
Enterprise value₹M
24.90
24.97
23.57
24.62
23.61
21.98
23.08
25.91
25.99
27.97
13.32
3.45%
1.19%
78
13.19
LT debt₹M
5.041
5.199
5.630
6.289
6.405
6.408
7.041
7.890
7.810
7.824
3.711
4.08%
5.24%
55
Revenue
₹31.42M
6.55%
1.00×
Cost of revenue
₹21.99M
6.55%
1.00×
Operating expenses
₹5.041M
6.55%
1.00×
Goodwill & intangibles
20.60%
Property and equipment
14.24%
Return on capital
102.37%
Spread over hurdle
93.71%