99.29
Revenue₹M
75.22
80.18
84.50
89.09
95.88
100.3
105.7
112.9
117.7
125.3
110.7
5.49%
5.59%
58
5.02
Revenue growth%
12.21
14.47
14.97
16.50
17.93
17.42
16.42
13.55
14.79
13.98
21.84
14.79
14.88
19
20.66
Gross margin%
0.40
0.40
2.28
1.46
3.51
4.84
2.87
4.60
5.30
4.44
15.54
4.60
3.19
61
10.70
Operating margin%
4.39
5.30
7.02
8.34
9.60
8.43
9.75
11.16
9.29
8.19
11.91
9.29
8.38
53
18.69
Net margin%
23.75
25.50
24.14
23.82
24.62
21.94
23.49
23.27
23.71
23.13
14.41
23.27
23.73
25
13.35
P/E ratio (avg)x
34.13
37.93
40.12
47.58
47.92
49.00
54.85
57.25
59.81
57.98
10.49
57.25
48.46
21
32.20
EV/EBITx
42.90
44.42
49.43
48.38
47.76
46.29
52.95
49.84
52.28
60.34
28.07
52.28
48.91
33
29.97
FCF yield (avg)%
7.95
10.45
11.76
9.99
7.63
10.56
12.87
14.79
14.39
13.65
18.90
13.65
11.16
50
6.05
FCF margin%
13.19
12.91
14.83
12.98
11.89
13.78
14.08
14.30
12.10
11.85
8.37
13.78
13.09
62
1.164
FCF / Net incomex
0.597
0.584
0.534
0.577
0.542
0.544
0.504
0.515
0.539
0.487
0.292
0.515
0.541
91
16.67
ROIC%
7.75
6.28
5.50
7.85
7.52
8.97
10.22
11.83
11.54
11.69
22.37
11.54
8.41
59
22.97
Return on equity%
9.81
12.21
10.89
8.01
6.09
7.40
10.35
8.62
10.36
11.66
24.43
10.35
10.08
64
28.29
Return on assets%
16.07
17.09
14.31
16.07
16.06
13.45
12.30
14.04
14.90
13.04
19.76
13.45
14.61
78
2.22
EPS₹
2.28
2.36
2.29
2.37
2.41
2.26
2.49
2.37
2.65
2.84
2.48
3.33%
2.03%
—
19.23
EPS growth%
19.33
18.83
21.77
23.36
24.94
25.88
27.24
26.36
27.58
28.67
2.95
27.24
25.41
51
2.88
Bookvalue per sh₹
0.45
0.47
0.44
0.45
0.43
0.42
0.36
0.31
0.31
0.27
1.33
(8.80%)
(6.50%)
—
2.36
FCF per share₹
1.23
1.30
1.47
1.53
1.58
1.76
1.95
2.16
2.37
2.61
0.71
10.65%
8.27%
—
2.73
Dividend per sh₹
2.64
2.88
2.97
2.91
2.92
2.76
2.69
2.83
3.01
3.40
1.73
3.05%
2.25%
—
18.66
Div yield (avg)%
18.83
20.28
20.80
22.38
19.99
17.89
20.14
17.96
17.99
15.37
7.63
17.96
19.41
75
5.95
Payout ratio%
0.92
2.53
2.81
2.84
3.85
6.05
8.48
9.96
7.35
8.90
2.35
8.48
4.95
88
24.97
Shares (diluted)M
49.08
48.41
52.27
59.06
68.83
78.61
85.62
102.4
105.6
106.7
24.32
9.16%
9.39%
26
26.56
Buyback yield%
8.03
5.18
5.82
6.99
5.30
3.63
3.18
3.46
3.96
1.99
6.45
3.46
4.57
12
0.714
D/E ratiox
0.717
0.675
0.655
0.633
0.689
0.708
0.741
0.791
0.841
0.947
0.472
0.791
0.712
33
8.576
Enterprise value₹M
13.68
14.66
15.45
14.48
15.20
15.21
15.89
16.12
17.29
15.78
97.81
0.75%
1.44%
43
118.7
LT debt₹M
8.029
9.112
9.677
10.36
10.63
10.14
11.85
13.46
12.91
14.61
46.70
6.56%
7.18%
33
Revenue
₹125.3M
5.59%
1.00×
Cost of revenue
₹74.37M
5.48%
0.99×
Operating expenses
₹30.94M
5.90%
1.03×
Property and equipment
15.67%
Cash and investments
14.93%
Spread over hurdle
(8.53%)