10.86
Revenue₹M
23.47
25.26
27.50
29.26
31.53
34.59
37.98
41.65
45.18
49.54
11.58
9.46%
8.70%
73
18.91
Revenue growth%
15.40
13.03
11.48
13.49
13.91
13.06
13.36
10.99
12.26
11.13
8.95
12.26
13.04
49
8.73
Gross margin%
7.53
9.09
10.20
8.81
11.71
13.96
15.38
16.84
16.53
14.21
13.35
15.38
12.84
34
23.41
Operating margin%
28.44
30.35
31.37
28.73
27.39
25.51
27.23
29.70
30.66
28.06
10.22
28.06
28.59
84
14.37
Net margin%
0.54
3.28
3.71
1.20
3.77
3.26
3.72
1.76
2.10
0.40
2.29
2.10
2.68
80
17.49
P/E ratio (avg)x
39.25
45.81
45.35
49.17
49.84
55.76
62.71
60.60
59.26
60.73
16.84
60.60
52.80
17
32.00
EV/EBITx
29.67
32.63
38.14
36.55
38.80
40.50
40.11
40.46
39.63
39.05
22.30
40.11
38.92
21
3.67
FCF yield (avg)%
0.47
2.36
4.18
1.75
1.36
3.79
1.26
2.78
1.84
0.40
16.55
1.84
1.80
9
22.59
FCF margin%
18.72
18.89
21.73
21.00
22.65
24.59
23.50
21.27
18.83
20.60
23.56
21.27
21.14
37
0.309
FCF / Net incomex
2.523
2.783
2.812
3.043
3.669
3.831
3.886
4.543
5.015
4.905
1.448
4.543
3.750
70
3.07
ROIC%
1.88
3.64
0.65
1.87
0.93
0.85
0.40
1.97
2.74
4.22
5.82
1.97
1.88
40
15.20
Return on equity%
31.56
33.29
34.45
35.27
38.10
38.39
39.59
38.18
41.08
41.43
25.68
39.59
38.14
58
6.51
Return on assets%
20.87
18.05
19.84
17.87
16.17
15.03
14.57
14.17
11.56
8.58
26.25
14.17
15.60
73
0.64
EPS₹
2.42
2.25
2.54
2.60
2.78
2.69
2.79
3.14
3.24
2.99
0.71
1.41%
2.18%
—
25.94
EPS growth%
26.42
25.02
22.20
24.52
21.73
19.99
22.03
19.93
17.21
18.65
21.24
19.93
21.88
26
0.50
Bookvalue per sh₹
0.98
1.10
1.04
1.12
1.01
0.96
0.94
1.00
0.91
0.91
1.57
(1.98%)
(0.83%)
—
1.38
FCF per share₹
1.81
1.85
1.71
1.66
1.56
1.61
1.52
1.68
1.68
1.53
0.91
(0.42%)
(2.59%)
—
1.70
Dividend per sh₹
0.86
0.86
0.85
0.77
0.82
0.81
0.87
0.82
0.84
0.82
1.17
(0.13%)
0.33%
—
2.31
Div yield (avg)%
8.28
11.08
13.65
15.84
17.12
18.98
20.54
20.55
20.85
22.12
27.69
20.55
18.05
53
13.74
Payout ratio%
20.64
18.39
15.98
14.42
11.93
13.80
14.41
13.27
14.68
16.64
11.82
14.41
14.55
18
15.31
Shares (diluted)M
27.81
27.49
31.57
36.78
40.37
49.06
57.88
68.77
75.10
85.85
15.41
16.29%
13.45%
73
16.80
Buyback yield%
19.72
21.59
23.98
23.39
21.62
18.88
21.72
22.21
23.84
24.27
26.78
22.21
21.96
60
1.017
D/E ratiox
0.535
0.455
0.482
0.419
0.455
0.433
0.436
0.460
0.412
0.411
1.322
0.433
0.445
11
20.90
Enterprise value₹M
43.06
44.51
42.79
43.29
47.35
51.63
57.99
63.82
65.65
72.23
20.43
8.81%
5.65%
89
36.24
LT debt₹M
35.95
40.71
45.50
47.58
46.31
51.90
48.39
54.28
54.66
58.04
25.83
4.62%
6.27%
74
Revenue
₹49.54M
8.70%
1.00×
Cost of revenue
₹31.17M
8.81%
1.01×
Operating expenses
₹11.30M
8.24%
0.96×
Property and equipment
21.39%
Spread over hurdle
(7.34%)