28.91
Revenue₹M
21.36
22.54
24.31
25.44
26.48
28.43
29.61
31.45
34.09
36.43
31.49
6.59%
6.27%
54
19.47
Revenue growth%
3.75
1.46
1.99
4.97
4.40
4.05
4.25
3.06
6.03
8.05
22.85
4.25
4.15
89
28.81
Gross margin%
10.52
7.80
6.28
5.77
3.99
6.44
6.90
9.15
10.43
9.89
24.43
9.15
7.35
86
18.09
Operating margin%
6.21
7.35
8.15
11.05
9.51
11.49
12.01
14.64
13.83
16.46
6.42
13.83
11.27
86
12.74
Net margin%
21.76
22.86
24.28
22.97
21.37
19.12
16.26
13.64
11.17
11.94
28.71
13.64
20.25
94
27.11
P/E ratio (avg)x
21.05
23.88
22.56
25.40
26.07
25.53
24.71
24.58
25.76
27.78
34.91
25.53
25.06
71
13.50
EV/EBITx
16.78
16.85
16.34
14.33
14.77
13.09
12.91
12.36
13.40
12.77
14.60
12.91
13.87
91
28.21
FCF yield (avg)%
10.09
7.25
8.78
6.26
5.07
3.32
0.83
0.40
0.40
0.85
12.69
0.83
4.20
35
17.38
FCF margin%
11.28
12.67
12.50
11.30
10.07
8.61
8.45
10.95
8.27
6.83
3.24
8.45
10.51
18
1.618
FCF / Net incomex
1.652
1.909
2.208
2.663
2.862
2.850
2.827
2.801
2.727
2.667
1.154
2.801
2.697
76
3.77
ROIC%
20.99
19.08
21.21
21.99
19.47
19.54
22.06
24.12
21.37
21.16
25.05
21.37
21.19
16
22.69
Return on equity%
14.36
12.85
11.72
14.58
14.84
15.10
12.37
15.10
13.20
11.66
14.00
13.20
13.78
32
28.24
Return on assets%
14.12
11.82
12.88
10.63
11.56
13.20
11.22
11.26
12.03
11.48
28.35
11.48
11.69
58
1.81
EPS₹
0.79
0.76
0.83
0.89
0.88
1.05
1.22
1.26
1.42
1.62
1.98
12.92%
7.13%
—
9.38
EPS growth%
12.20
9.27
8.40
7.78
6.88
7.29
5.38
2.89
5.23
7.90
24.05
5.38
7.54
71
2.77
Bookvalue per sh₹
2.23
2.56
2.73
2.82
3.05
3.42
3.74
4.08
4.12
4.83
1.82
9.63%
8.75%
—
2.73
FCF per share₹
0.61
0.58
0.60
0.57
0.53
0.47
0.43
0.46
0.45
0.47
1.03
(2.47%)
(1.61%)
—
1.59
Dividend per sh₹
1.47
1.41
1.56
1.68
1.69
1.79
1.83
1.74
1.73
1.63
1.34
(0.63%)
1.00%
—
28.54
Div yield (avg)%
27.32
25.18
27.52
26.70
24.19
24.84
24.44
24.17
23.18
26.04
6.61
24.44
25.01
34
13.55
Payout ratio%
0.40
0.40
0.40
0.40
0.40
3.02
5.14
7.35
8.49
9.23
25.46
7.35
1.71
47
20.68
Shares (diluted)M
16.00
16.58
16.58
16.39
16.85
17.10
15.56
15.17
14.00
12.90
20.69
(5.20%)
(2.47%)
28
5.07
Buyback yield%
26.45
23.54
25.19
26.23
29.13
28.05
29.53
28.99
26.70
25.18
29.74
28.05
26.57
46
0.242
D/E ratiox
0.600
0.578
0.607
0.580
0.537
0.505
0.450
0.423
0.413
0.370
0.621
0.423
0.521
25
8.676
Enterprise value₹M
51.37
52.55
58.97
64.33
65.22
68.83
71.84
75.82
75.89
82.50
4.241
4.81%
6.10%
14
25.61
LT debt₹M
15.42
14.14
12.90
13.10
12.89
12.94
13.16
13.11
13.12
12.61
8.122
(0.43%)
(1.97%)
74
Revenue
₹36.43M
6.27%
1.00×
Cost of revenue
₹25.50M
6.27%
1.00×
Operating expenses
₹7.037M
6.74%
1.04×
Property and equipment
19.28%
Cash and investments
14.57%
Spread over hurdle
(7.79%)