63.27
Revenue₹M
54.01
56.01
56.97
57.71
58.27
58.73
59.71
60.26
62.65
64.41
66.71
2.02%
1.89%
34
15.18
Revenue growth%
27.28
26.54
29.47
27.30
30.25
30.85
30.70
29.37
30.70
28.27
8.16
30.70
29.42
41
27.39
Gross margin%
18.43
20.23
18.12
18.32
18.53
18.12
20.97
21.22
19.09
18.89
23.61
19.09
18.71
36
28.54
Operating margin%
28.02
29.24
29.36
29.19
30.49
32.64
30.97
31.21
28.54
27.48
13.63
30.97
29.30
21
12.73
Net margin%
11.61
11.78
11.81
10.01
7.93
10.22
10.40
9.72
7.99
6.37
28.16
9.72
10.11
88
24.77
P/E ratio (avg)x
37.91
41.79
43.94
45.77
43.95
48.35
46.08
44.96
47.31
47.46
23.12
47.31
45.36
64
12.93
EV/EBITx
44.22
50.75
56.06
55.04
52.10
53.11
49.52
52.97
51.72
48.85
7.765
51.72
51.91
21
10.34
FCF yield (avg)%
3.07
0.57
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
28.00
0.40
0.40
6
3.46
FCF margin%
37.53
34.94
35.19
33.89
33.75
36.33
35.09
36.14
34.05
36.12
17.73
36.12
35.14
8
1.115
FCF / Net incomex
0.203
0.177
0.163
0.157
0.136
0.132
0.135
0.119
0.107
0.103
1.790
0.119
0.136
41
2.56
ROIC%
29.24
30.01
32.97
32.23
34.28
36.94
34.11
36.03
37.36
38.48
7.62
36.94
34.20
83
10.38
Return on equity%
10.88
8.95
8.60
10.40
7.79
5.10
5.08
2.45
4.81
2.54
26.96
4.81
6.44
93
11.83
Return on assets%
17.44
14.49
15.59
14.47
14.81
17.17
18.69
19.10
20.60
20.20
20.05
19.10
17.30
92
1.47
EPS₹
1.63
1.78
1.70
1.88
1.67
1.72
1.78
1.94
1.80
1.97
1.61
3.33%
0.96%
—
15.50
EPS growth%
31.15
33.32
31.61
31.28
33.96
34.23
36.25
38.18
39.56
37.76
5.86
37.76
34.10
40
2.53
Bookvalue per sh₹
6.10
5.92
6.60
7.26
8.35
9.29
8.71
9.74
10.70
10.89
1.10
5.47%
5.27%
—
0.84
FCF per share₹
1.92
1.64
1.49
1.34
1.46
1.30
1.30
1.22
1.14
1.08
3.02
(5.91%)
(6.80%)
—
1.49
Dividend per sh₹
2.06
2.15
1.98
2.18
2.24
2.37
2.52
2.75
2.73
2.89
1.26
5.26%
4.16%
—
13.26
Div yield (avg)%
5.19
3.52
3.45
3.69
3.24
0.89
1.22
3.32
3.04
2.90
8.91
2.90
3.28
42
3.03
Payout ratio%
29.35
27.70
26.12
27.54
30.00
27.58
30.20
32.58
34.83
34.22
11.04
32.58
29.67
64
9.096
Shares (diluted)M
9.629
8.658
8.866
7.961
7.628
7.650
8.174
7.753
7.842
7.714
9.188
0.22%
(2.89%)
57
15.12
Buyback yield%
1.87
1.74
3.31
2.10
4.53
2.93
3.16
2.46
0.76
0.92
20.18
2.46
2.28
38
1.269
D/E ratiox
0.436
0.390
0.386
0.347
0.328
0.340
0.296
0.279
0.270
0.284
1.564
0.284
0.334
61
15.33
Enterprise value₹M
62.36
62.44
56.58
60.83
66.35
71.51
77.78
79.01
88.36
87.12
35.03
5.60%
4.09%
49
17.90
LT debt₹M
52.10
61.59
73.78
86.01
89.56
105.6
107.9
110.0
117.1
125.4
11.50
6.97%
9.45%
16
Revenue
₹64.41M
1.89%
1.00×
Cost of revenue
₹44.92M
1.91%
1.00×
Operating expenses
₹6.315M
0.53%
0.87×
Goodwill & intangibles
15.20%
Property and equipment
14.79%
Spread over hurdle
(1.57%)