21.32
Revenue₹M
25.26
26.59
29.16
30.99
33.29
35.90
38.52
42.23
45.35
47.68
23.78
7.45%
7.16%
44
5.21
Revenue growth%
22.89
25.37
25.52
24.15
24.67
21.94
22.70
25.03
26.15
23.65
23.92
23.65
24.41
39
13.22
Gross margin%
21.90
21.68
22.87
25.62
27.60
27.15
29.78
32.72
30.45
31.96
10.93
30.45
27.37
70
28.84
Operating margin%
30.95
31.27
28.60
28.20
30.05
30.32
30.07
28.54
29.04
28.72
7.16
29.04
29.54
62
18.89
Net margin%
18.00
20.47
21.60
19.81
21.69
22.71
20.98
22.80
21.18
18.55
14.89
21.18
21.08
58
25.72
P/E ratio (avg)x
11.84
11.10
11.40
12.43
11.65
13.42
15.34
17.35
16.57
16.93
19.35
16.57
12.93
85
20.03
EV/EBITx
49.33
49.84
50.91
53.43
54.44
61.84
61.00
59.15
58.87
56.02
11.48
59.15
55.23
77
11.92
FCF yield (avg)%
28.84
28.52
28.56
28.38
29.12
29.69
30.58
31.59
32.35
34.31
9.55
31.59
29.41
93
20.94
FCF margin%
29.28
27.25
27.04
29.46
28.67
28.15
27.92
30.80
29.01
27.05
4.29
28.15
28.41
70
1.341
FCF / Net incomex
0.180
0.163
0.153
0.155
0.169
0.174
0.195
0.217
0.240
0.220
1.457
0.217
0.177
10
10.61
ROIC%
24.75
23.36
22.08
22.39
24.77
24.03
26.06
26.05
28.70
28.22
12.54
26.06
24.76
81
26.85
Return on equity%
23.78
25.95
23.83
22.43
22.40
19.95
22.28
24.87
27.30
25.10
10.28
24.87
23.80
57
11.77
Return on assets%
22.85
22.84
21.52
23.30
25.93
24.26
23.43
21.01
23.69
23.76
19.46
23.69
23.36
55
1.45
EPS₹
2.04
2.19
2.45
2.34
2.17
2.04
2.04
2.22
2.45
2.27
1.50
0.89%
1.89%
—
22.82
EPS growth%
25.03
24.79
22.79
22.40
21.54
23.80
23.72
25.44
25.55
28.14
8.36
25.44
24.30
46
3.08
Bookvalue per sh₹
3.45
3.34
3.69
4.12
4.28
4.95
5.65
5.94
6.55
6.38
1.00
8.34%
7.21%
—
5.06
FCF per share₹
3.15
2.73
2.80
2.58
2.74
2.85
3.05
3.19
3.10
2.94
3.90
1.45%
(0.37%)
—
3.54
Dividend per sh₹
5.28
5.84
5.97
6.71
7.75
7.37
7.86
8.38
9.38
10.01
4.26
5.26%
7.47%
—
22.82
Div yield (avg)%
21.85
24.62
26.78
23.97
26.58
27.50
25.83
25.86
23.67
22.73
11.66
25.83
25.22
39
20.55
Payout ratio%
15.62
17.63
19.34
19.79
20.58
18.03
18.99
17.10
17.92
17.27
15.87
17.92
17.97
92
3.385
Shares (diluted)M
3.176
3.296
3.504
3.220
3.353
2.992
2.732
2.842
2.774
2.785
3.515
(3.64%)
(1.69%)
30
24.22
Buyback yield%
16.01
14.56
13.54
11.05
11.74
9.81
12.71
14.82
12.95
12.19
22.03
12.71
12.83
39
0.937
D/E ratiox
0.289
0.307
0.355
0.413
0.453
0.519
0.515
0.578
0.563
0.575
0.731
0.563
0.484
73
7.916
Enterprise value₹M
6.086
6.645
7.184
6.694
7.221
7.670
6.851
6.423
6.217
5.606
4.647
(4.94%)
(0.26%)
68
39.40
LT debt₹M
9.916
9.514
9.628
9.693
9.657
10.75
10.90
12.45
11.69
13.12
2.805
6.32%
2.84%
67
Revenue
₹47.68M
7.16%
1.00×
Cost of revenue
₹25.29M
6.91%
0.98×
Operating expenses
₹11.57M
7.53%
1.04×
Property and equipment
19.47%
Goodwill & intangibles
19.19%
Spread over hurdle
(8.34%)