1.406
Revenue₹M
2.950
3.196
3.415
3.670
3.826
4.128
4.361
4.627
4.822
5.233
1.467
6.46%
6.71%
62
17.93
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.47
0.40
0.40
0.40
0.40
18.23
0.40
0.40
94
3.31
Gross margin%
1.63
4.54
6.76
9.36
11.48
9.69
11.78
10.96
11.74
8.80
13.45
10.96
9.53
66
3.12
Operating margin%
18.06
16.91
16.07
14.15
12.42
12.90
12.98
11.60
14.35
12.01
12.41
12.90
13.56
47
28.93
Net margin%
5.01
5.40
3.30
5.04
3.65
1.17
0.95
1.28
2.29
4.82
7.69
1.28
3.48
94
6.753
P/E ratio (avg)x
23.33
23.47
22.27
24.11
24.31
23.75
23.23
20.06
20.25
19.96
20.68
20.25
23.28
79
12.65
EV/EBITx
54.20
64.03
65.23
79.45
85.85
91.50
109.1
114.8
116.5
132.9
26.73
114.8
88.67
22
7.55
FCF yield (avg)%
6.49
5.58
4.53
6.43
7.24
5.95
8.77
6.98
9.75
10.62
19.80
8.77
6.73
44
25.25
FCF margin%
9.00
7.35
5.38
5.40
5.97
6.75
4.43
3.78
1.63
4.18
9.45
4.18
5.39
26
1.676
FCF / Net incomex
1.159
1.124
0.976
1.007
1.039
1.021
1.097
1.081
0.955
0.967
0.245
1.021
1.030
70
22.53
ROIC%
13.28
12.76
14.23
16.74
18.54
16.16
14.59
12.64
13.59
15.73
15.79
14.59
14.41
74
25.77
Return on equity%
18.21
19.83
21.21
21.13
20.41
21.12
19.28
17.18
15.16
15.47
21.08
17.18
19.56
52
15.36
Return on assets%
28.22
27.99
25.00
23.85
26.76
24.14
24.94
26.25
27.48
25.52
19.57
25.52
25.89
54
21.93
EPS₹
28.46
29.34
32.89
36.56
41.91
46.57
54.43
54.32
58.71
66.05
22.41
9.52%
9.36%
—
19.47
EPS growth%
14.06
16.67
17.16
18.96
19.71
19.69
22.68
20.80
18.12
18.66
20.27
19.69
18.81
81
17.63
Bookvalue per sh₹
26.46
31.12
30.97
36.24
42.73
47.17
52.58
62.62
63.57
63.54
15.18
8.26%
9.56%
—
16.85
FCF per share₹
35.27
36.96
37.43
37.14
40.40
44.16
44.12
45.16
50.01
49.22
8.25
4.03%
4.84%
—
15.30
Dividend per sh₹
7.48
8.03
8.01
9.07
9.52
9.79
10.76
12.78
12.86
13.56
15.64
7.32%
7.45%
—
13.21
Div yield (avg)%
16.82
18.33
16.63
18.04
19.05
18.97
18.88
16.01
15.65
15.68
27.69
16.01
17.43
14
3.93
Payout ratio%
16.44
13.46
10.98
12.76
14.48
15.11
14.61
16.77
18.15
21.04
9.26
16.77
14.86
75
0.160
Shares (diluted)M
0.234
0.273
0.259
0.284
0.283
0.322
0.307
0.312
0.365
0.347
0.157
4.17%
4.64%
6
3.96
Buyback yield%
30.42
29.83
29.92
28.34
30.31
32.41
33.21
32.78
32.52
30.25
15.02
32.52
30.37
72
0.619
D/E ratiox
1.537
1.315
1.193
1.192
1.096
0.947
0.883
0.776
0.679
0.731
0.591
0.776
1.021
19
3.068
Enterprise value₹M
2.713
2.705
2.653
2.831
3.215
3.169
2.907
3.206
2.971
3.297
4.064
0.51%
3.15%
83
4.762
LT debt₹M
0.979
0.980
1.003
0.996
1.176
1.319
1.293
1.328
1.511
1.695
5.479
7.58%
5.48%
84
Revenue
₹5.233M
6.71%
1.00×
Cost of revenue
₹3.516M
6.84%
1.01×
Operating expenses
₹0.663M
6.69%
1.00×
Property and equipment
14.99%
Spread over hurdle
(6.87%)