2.176
Revenue₹M
18.57
19.64
20.95
22.50
23.89
24.76
25.69
26.66
28.70
30.07
2.225
4.70%
5.69%
70
18.92
Revenue growth%
10.75
12.30
12.61
13.03
10.08
7.95
10.11
12.30
12.61
12.56
3.31
12.30
12.30
43
5.66
Gross margin%
22.95
20.00
20.00
20.10
21.89
23.37
26.00
24.25
24.11
22.32
16.09
24.11
22.64
92
21.11
Operating margin%
19.83
18.13
15.90
17.56
19.84
21.02
23.43
25.10
27.85
29.35
17.52
25.10
20.43
21
10.51
Net margin%
18.83
21.26
23.92
21.73
20.77
19.18
19.76
17.40
17.89
20.78
17.25
19.18
20.27
32
15.47
P/E ratio (avg)x
23.53
22.32
24.15
23.31
26.92
29.66
31.56
32.14
34.57
34.02
11.55
32.14
28.29
60
33.11
EV/EBITx
10.42
11.75
13.04
15.41
15.25
17.87
18.19
21.29
20.81
23.44
18.34
20.81
16.64
88
28.10
FCF yield (avg)%
23.87
26.07
26.42
26.44
26.87
25.71
26.47
23.98
25.53
23.18
7.05
25.53
25.89
28
2.32
FCF margin%
0.90
0.81
1.15
0.69
0.47
0.40
0.40
0.40
0.40
0.40
22.37
0.40
0.44
64
1.528
FCF / Net incomex
0.803
0.939
0.978
1.061
1.240
1.280
1.425
1.509
1.553
1.815
0.169
1.509
1.260
11
16.13
ROIC%
15.29
15.52
15.91
16.01
13.51
14.04
11.58
12.65
15.21
12.36
21.80
12.65
14.63
59
11.55
Return on equity%
17.87
17.01
17.70
15.09
14.79
17.34
19.53
21.87
21.29
19.12
17.89
19.53
17.79
38
7.80
Return on assets%
25.07
23.13
20.95
23.15
26.03
26.64
25.21
26.47
24.90
23.12
16.14
25.21
24.98
57
1.24
EPS₹
1.17
1.18
1.09
1.18
1.08
1.18
1.07
1.07
1.18
1.29
1.27
3.49%
0.16%
—
18.22
EPS growth%
33.96
33.92
35.26
38.04
36.91
37.17
34.52
35.18
35.76
36.33
19.12
35.76
35.51
62
0.49
Bookvalue per sh₹
3.02
3.46
4.02
4.76
4.65
5.57
5.99
7.25
8.11
9.57
2.14
15.55%
12.64%
—
0.44
FCF per share₹
1.11
1.17
1.11
1.01
1.12
1.18
1.11
1.21
1.35
1.29
1.05
2.83%
0.28%
—
1.61
Dividend per sh₹
2.18
2.18
1.88
1.81
1.88
1.81
1.86
1.74
1.62
1.72
1.70
(1.68%)
(1.49%)
—
29.09
Div yield (avg)%
31.19
32.75
30.97
33.16
33.93
33.80
34.48
34.45
34.70
32.92
19.76
34.45
33.48
28
5.51
Payout ratio%
21.54
21.52
19.19
16.90
17.02
15.84
16.97
15.69
16.34
18.27
2.32
16.34
17.00
12
2.829
Shares (diluted)M
3.998
3.881
4.512
4.545
4.738
5.095
5.982
6.614
7.587
8.675
2.976
12.86%
7.85%
60
17.39
Buyback yield%
8.72
10.31
8.40
10.30
12.61
12.29
13.05
11.82
12.24
13.36
26.37
12.29
12.03
67
0.686
D/E ratiox
0.739
0.839
0.780
0.748
0.777
0.745
0.722
0.759
0.762
0.708
1.246
0.745
0.754
60
3.285
Enterprise value₹M
32.88
36.21
41.50
43.20
48.19
49.18
57.27
65.96
73.27
76.52
6.895
9.69%
9.74%
66
6.022
LT debt₹M
19.38
19.98
22.12
23.32
23.72
22.17
20.63
22.56
22.27
22.17
12.47
(1.34%)
2.28%
93
Revenue
₹30.07M
5.69%
1.00×
Cost of revenue
₹13.59M
6.09%
1.04×
Operating expenses
₹6.849M
5.43%
0.98×
Property and equipment
15.43%
Spread over hurdle
48.19%