13.78
Revenue₹M
32.91
33.99
34.65
35.10
35.86
36.46
36.00
36.60
36.47
37.49
15.30
0.89%
1.64%
16
4.03
Revenue growth%
3.06
5.05
4.77
4.80
2.38
1.56
0.58
0.40
1.90
3.15
11.58
1.56
2.72
81
5.87
Gross margin%
26.68
29.38
29.72
30.56
29.75
30.11
32.42
34.90
33.91
36.73
8.62
33.91
30.34
19
15.66
Operating margin%
24.00
26.59
28.80
30.56
27.69
26.75
26.24
25.15
23.34
21.29
19.43
25.15
26.41
75
8.41
Net margin%
27.69
30.10
28.62
29.44
28.03
29.74
32.00
33.56
36.20
36.57
7.28
33.56
29.92
53
16.06
P/E ratio (avg)x
14.52
14.87
17.10
17.72
17.70
18.74
20.60
20.74
19.48
18.76
14.06
19.48
18.23
26
18.07
EV/EBITx
21.61
21.36
23.27
21.41
21.60
21.52
23.20
23.15
22.36
19.88
25.69
22.36
21.60
62
26.85
FCF yield (avg)%
28.11
30.05
29.40
27.02
27.70
28.70
28.80
29.04
26.30
28.64
23.39
28.70
28.67
81
11.13
FCF margin%
9.12
11.78
10.10
9.82
7.74
7.29
8.06
10.45
10.78
9.85
14.99
9.85
9.83
17
0.566
FCF / Net incomex
0.674
0.745
0.781
0.788
0.784
0.730
0.640
0.667
0.695
0.718
1.264
0.695
0.724
17
13.73
ROIC%
0.40
2.22
0.40
0.47
0.40
0.61
1.96
0.40
0.40
1.05
20.77
0.61
0.43
31
9.86
Return on equity%
8.47
6.60
4.18
5.97
7.64
8.29
7.57
5.66
2.91
3.03
6.62
5.66
6.28
94
26.46
Return on assets%
22.17
19.45
22.38
19.88
17.49
18.55
20.86
21.31
20.10
17.88
13.21
20.10
19.99
78
2.77
EPS₹
5.90
5.83
5.65
5.08
5.55
5.24
4.73
4.83
4.60
4.63
2.87
(3.57%)
(1.24%)
—
4.82
EPS growth%
20.44
19.55
22.46
20.20
19.59
22.43
22.53
23.95
24.37
24.15
14.64
23.95
22.45
42
1.42
Bookvalue per sh₹
5.42
6.39
7.41
8.36
8.91
10.44
12.11
13.94
15.77
17.48
2.73
14.43%
12.49%
—
1.30
FCF per share₹
1.77
1.71
1.80
1.89
1.95
2.05
2.20
2.08
2.37
2.63
2.57
6.20%
4.53%
—
0.67
Dividend per sh₹
2.25
2.23
2.36
2.58
2.66
2.69
3.19
3.40
3.54
3.51
3.48
5.75%
6.04%
—
8.17
Div yield (avg)%
11.34
9.72
9.93
9.69
12.55
15.32
12.88
11.38
12.28
11.04
20.92
12.28
11.36
47
26.78
Payout ratio%
1.97
0.57
0.40
0.40
0.40
0.40
3.04
1.49
0.40
0.40
12.25
0.40
0.40
59
13.94
Shares (diluted)M
9.421
9.945
9.427
8.860
8.872
8.325
7.279
7.755
6.828
6.567
14.51
(5.84%)
(4.58%)
35
4.49
Buyback yield%
17.55
16.67
18.33
18.94
17.20
15.98
13.99
14.21
15.94
18.30
16.35
15.94
16.93
30
1.610
D/E ratiox
1.400
1.376
1.273
1.258
1.160
1.198
1.352
1.370
1.320
1.243
0.991
1.320
1.297
78
14.68
Enterprise value₹M
4.494
4.088
3.560
3.447
3.329
3.140
3.185
2.971
3.102
3.338
43.96
0.05%
(3.83%)
38
3.343
LT debt₹M
15.22
15.52
13.89
13.95
12.68
11.51
9.965
9.526
9.201
8.177
33.47
(8.41%)
(7.16%)
92
Revenue
₹37.49M
1.64%
1.00×
Cost of revenue
₹18.41M
2.12%
1.05×
Operating expenses
₹9.188M
1.07%
0.95×
Property and equipment
18.09%
Spread over hurdle
13.22%