30.74
Revenue₹M
27.69
29.97
32.13
33.86
35.97
37.83
41.00
44.09
48.42
52.01
32.40
7.65%
7.18%
44
15.73
Revenue growth%
19.60
21.09
21.69
19.18
17.27
19.03
20.43
19.28
20.65
20.70
12.11
20.43
20.01
30
23.60
Gross margin%
11.78
10.10
9.44
10.74
12.71
12.98
13.43
10.46
11.63
12.59
24.91
12.59
11.71
49
4.31
Operating margin%
24.54
24.11
26.22
25.77
26.28
27.21
28.95
28.93
29.75
30.85
8.74
28.95
26.74
91
17.32
Net margin%
24.25
26.81
28.84
30.69
31.63
29.46
30.10
27.85
27.10
28.76
6.76
28.76
28.80
61
34.04
P/E ratio (avg)x
41.41
47.01
49.05
55.94
56.58
58.99
69.82
71.66
75.32
77.71
11.97
71.66
57.78
83
22.46
EV/EBITx
17.00
17.65
19.08
17.43
16.36
16.73
15.65
15.12
16.32
16.84
17.67
16.32
16.79
48
11.55
FCF yield (avg)%
25.69
27.90
27.95
29.82
30.97
29.47
27.64
24.89
26.27
23.80
7.92
26.27
27.77
19
28.00
FCF margin%
20.27
18.62
19.46
18.91
19.49
18.97
17.95
17.40
19.33
17.39
20.31
17.95
18.94
11
1.373
FCF / Net incomex
0.333
0.340
0.401
0.411
0.443
0.441
0.475
0.506
0.507
0.603
0.454
0.506
0.442
50
3.82
ROIC%
6.92
6.90
9.44
8.42
10.96
13.44
10.71
12.57
11.03
11.86
19.16
11.86
10.84
52
16.86
Return on equity%
0.40
0.40
2.49
3.44
5.51
6.67
6.02
8.10
8.92
9.60
2.45
8.10
5.76
70
19.50
Return on assets%
2.89
2.24
0.89
0.40
0.40
0.40
0.40
1.14
2.47
0.40
27.46
0.40
0.65
72
0.29
EPS₹
1.43
1.35
1.33
1.47
1.55
1.56
1.54
1.73
1.68
1.51
0.29
(0.49%)
0.75%
—
23.39
EPS growth%
13.76
15.11
12.36
13.54
16.02
14.08
14.68
17.62
17.55
19.73
11.18
17.55
14.90
61
0.91
Bookvalue per sh₹
0.34
0.36
0.38
0.45
0.45
0.54
0.52
0.63
0.67
0.77
1.32
11.52%
9.12%
—
0.75
FCF per share₹
2.87
3.35
3.52
3.69
3.90
3.89
4.61
5.45
6.30
6.76
0.79
11.61%
10.52%
—
1.31
Dividend per sh₹
1.34
1.30
1.31
1.54
1.69
1.99
2.10
2.16
2.25
2.55
0.66
8.57%
7.18%
—
18.35
Div yield (avg)%
16.73
13.88
15.37
14.73
16.58
16.49
15.32
17.71
17.20
16.69
21.12
16.69
16.54
23
7.48
Payout ratio%
12.32
13.69
11.35
11.05
10.35
13.10
13.69
10.77
13.47
12.09
7.04
13.10
12.20
57
17.62
Shares (diluted)M
22.17
21.70
20.85
23.00
24.90
24.99
26.95
26.09
23.92
27.09
17.26
1.70%
2.20%
48
11.45
Buyback yield%
18.81
17.54
17.96
15.94
14.57
14.11
13.62
13.73
14.62
15.60
22.25
14.11
15.11
31
1.203
D/E ratiox
0.875
0.781
0.741
0.798
0.771
0.700
0.659
0.634
0.592
0.557
0.110
0.634
0.720
92
11.04
Enterprise value₹M
25.72
26.35
23.71
23.64
23.54
24.45
22.14
23.45
22.59
20.23
18.66
(2.99%)
(1.90%)
62
32.83
LT debt₹M
10.72
11.72
11.54
10.79
11.52
10.04
10.24
10.94
11.63
10.05
14.86
(2.69%)
(1.48%)
39
Revenue
₹52.01M
7.18%
1.00×
Cost of revenue
₹28.42M
7.24%
1.01×
Operating expenses
₹9.604M
7.23%
1.00×
Property and equipment
19.39%
Spread over hurdle
14.47%