36.89
Revenue₹M
31.36
31.04
31.46
31.89
31.77
32.76
33.23
33.95
34.25
35.27
40.64
2.12%
1.52%
68
27.68
Revenue growth%
20.42
21.25
20.79
22.59
23.45
23.52
24.35
26.53
29.40
27.45
23.02
26.53
23.49
38
2.70
Gross margin%
31.79
31.72
29.61
28.27
27.14
24.81
23.95
23.54
23.61
20.80
10.81
23.61
25.98
8
13.06
Operating margin%
3.51
1.20
0.40
0.40
0.40
0.40
0.40
0.40
2.58
0.40
6.90
0.40
0.40
48
2.47
Net margin%
7.62
8.16
9.88
7.27
8.03
6.90
5.22
8.22
8.85
5.85
17.63
6.90
7.82
92
36.48
P/E ratio (avg)x
22.01
18.97
18.83
17.64
18.08
15.54
13.59
13.91
13.94
13.10
7.917
13.91
16.59
92
7.278
EV/EBITx
15.36
14.52
12.88
11.39
10.10
11.19
11.35
11.63
12.73
14.01
23.16
11.63
12.18
17
5.04
FCF yield (avg)%
22.75
23.64
25.88
25.98
26.65
28.88
28.97
26.79
25.69
24.48
22.53
26.79
25.93
69
13.35
FCF margin%
10.75
8.23
6.14
6.81
9.54
8.56
9.86
7.54
6.14
4.63
9.02
7.54
7.89
27
1.343
FCF / Net incomex
1.800
1.826
1.931
1.844
1.728
1.779
1.776
1.980
2.241
2.214
0.704
1.980
1.835
54
13.55
ROIC%
7.56
7.67
6.49
5.97
4.81
7.52
10.42
7.98
8.53
7.65
4.62
7.98
7.61
81
15.08
Return on equity%
8.18
7.15
5.48
2.48
0.50
0.40
0.40
1.14
0.56
2.20
18.92
0.56
1.67
49
28.05
Return on assets%
30.54
32.17
33.98
33.45
30.58
33.39
35.22
34.32
32.93
34.05
6.23
34.05
33.42
76
2.80
EPS₹
5.61
5.89
5.84
5.02
4.43
4.67
4.57
4.36
3.93
4.11
2.92
(1.51%)
(4.17%)
—
25.28
EPS growth%
8.01
5.51
5.73
7.05
8.67
8.49
9.51
8.04
9.09
7.08
18.88
8.49
8.03
13
5.82
Bookvalue per sh₹
1.20
1.38
1.32
1.40
1.45
1.61
1.65
1.84
2.15
2.12
7.44
7.87%
5.77%
—
5.57
FCF per share₹
2.54
2.66
2.58
2.40
2.40
2.20
2.01
1.95
2.25
2.13
6.85
(2.40%)
(1.38%)
—
3.22
Dividend per sh₹
9.64
9.97
12.03
13.34
15.57
16.33
16.54
19.60
21.36
24.01
3.27
9.05%
9.39%
—
16.54
Div yield (avg)%
15.08
12.86
14.78
13.67
15.39
13.27
13.14
12.66
9.73
8.74
20.41
12.66
13.20
6
5.42
Payout ratio%
30.88
27.95
27.09
27.33
29.35
30.33
32.23
33.33
33.37
33.49
11.57
33.33
30.60
34
2.907
Shares (diluted)M
3.860
3.714
4.389
4.485
5.302
5.952
6.619
7.348
7.926
9.014
2.960
11.19%
8.47%
8
22.55
Buyback yield%
7.14
6.46
3.74
2.75
1.32
0.40
0.40
0.40
2.89
4.72
7.93
0.40
2.82
87
0.142
D/E ratiox
1.927
2.129
2.157
2.300
2.463
2.677
2.781
2.919
3.267
3.309
0.234
2.919
2.570
44
36.41
Enterprise value₹M
20.90
21.67
24.10
25.90
26.57
24.66
27.02
29.72
26.61
25.24
14.41
(1.02%)
1.95%
46
22.52
LT debt₹M
48.04
55.47
54.23
53.69
61.29
70.89
82.57
96.97
97.83
109.1
23.22
12.21%
8.81%
29
Revenue
₹35.27M
1.52%
1.00×
Cost of revenue
₹22.88M
1.70%
1.02×
Operating expenses
₹7.173M
1.23%
0.97×
Goodwill & intangibles
20.98%
Property and equipment
20.91%
Spread over hurdle
(4.04%)