53.75
Revenue₹M
60.85
61.80
64.50
65.77
66.05
68.20
70.30
71.06
71.70
74.96
55.38
2.56%
2.56%
58
29.61
Revenue growth%
2.32
2.45
5.31
2.56
1.34
1.11
3.86
4.14
4.60
4.06
2.80
4.06
3.21
67
13.05
Gross margin%
26.38
26.33
24.38
22.46
24.54
26.32
27.44
30.04
28.80
28.54
12.87
28.54
26.36
57
12.60
Operating margin%
3.72
4.08
1.69
1.81
1.70
4.31
4.64
3.69
4.18
3.32
7.45
4.18
3.71
15
5.53
Net margin%
26.57
27.15
29.41
28.21
28.99
26.80
27.25
24.62
22.82
20.87
4.47
24.62
26.97
15
27.07
P/E ratio (avg)x
24.01
27.18
25.12
27.98
28.25
29.81
33.56
34.60
38.38
39.40
34.08
34.60
29.03
23
29.00
EV/EBITx
24.03
26.08
26.18
26.57
29.72
32.72
33.15
30.55
34.28
32.32
33.44
32.72
30.14
56
9.58
FCF yield (avg)%
6.92
4.09
1.28
3.69
1.96
0.40
2.46
5.00
6.92
6.66
27.31
5.00
3.89
71
22.63
FCF margin%
27.88
30.39
31.44
30.36
28.24
25.64
23.33
20.94
22.60
24.68
4.25
23.33
26.76
55
0.768
FCF / Net incomex
1.024
1.077
1.105
1.138
1.131
1.198
1.363
1.276
1.291
1.451
0.430
1.291
1.168
76
13.51
ROIC%
0.59
0.40
0.48
0.40
2.04
0.40
0.40
0.40
2.51
0.50
20.70
0.40
0.44
43
5.20
Return on equity%
13.12
15.40
16.39
18.87
19.70
19.51
20.29
21.90
20.74
22.19
12.96
20.74
19.60
71
18.85
Return on assets%
12.76
15.05
15.23
17.87
18.71
16.50
18.51
17.65
17.50
19.91
20.20
17.65
17.58
32
1.01
EPS₹
3.71
3.83
4.41
4.58
5.05
5.53
6.32
7.44
7.56
7.79
1.08
9.05%
8.39%
—
2.01
EPS growth%
8.21
5.92
4.76
4.85
3.77
2.56
0.78
2.31
4.90
7.27
19.71
2.56
4.80
36
4.77
Bookvalue per sh₹
4.16
4.02
4.08
4.75
5.56
6.07
6.18
6.14
6.37
6.42
2.27
2.92%
3.76%
—
2.08
FCF per share₹
1.46
1.49
1.50
1.61
1.65
1.63
1.54
1.53
1.31
1.40
2.33
(3.26%)
(0.92%)
—
1.25
Dividend per sh₹
2.13
1.95
2.20
2.34
2.47
2.81
2.53
2.69
2.74
2.72
1.33
1.95%
2.05%
—
11.73
Div yield (avg)%
18.04
15.06
14.74
14.78
17.20
16.14
16.81
15.20
15.22
17.38
22.72
16.14
15.68
13
4.15
Payout ratio%
24.65
24.30
22.30
23.80
26.32
24.80
27.10
29.38
27.55
25.22
16.79
27.10
25.01
29
14.38
Shares (diluted)M
17.43
18.90
18.90
17.50
18.28
19.73
21.14
20.10
17.68
18.82
14.30
0.58%
1.52%
66
23.99
Buyback yield%
9.32
8.35
7.69
9.34
12.14
10.46
12.30
9.63
9.98
9.99
27.81
9.99
9.80
36
0.970
D/E ratiox
0.906
0.911
0.995
1.065
1.056
1.024
1.201
1.257
1.316
1.281
1.544
1.257
1.061
49
54.51
Enterprise value₹M
16.29
16.17
18.16
20.18
19.59
18.60
18.28
17.34
16.75
17.53
36.31
(2.20%)
1.32%
25
61.70
LT debt₹M
71.67
73.26
71.44
79.03
73.37
75.31
80.28
76.07
72.51
69.37
43.74
(1.11%)
(0.36%)
83
Revenue
₹74.96M
2.56%
1.00×
Cost of revenue
₹52.47M
2.56%
1.00×
Operating expenses
₹11.06M
2.81%
1.02×
Property and equipment
18.93%
Spread over hurdle
(3.81%)