5.405
Revenue₹M
15.10
15.86
17.01
17.89
19.09
20.06
20.60
21.72
22.52
23.27
5.979
4.04%
5.11%
31
23.34
Revenue growth%
9.12
11.33
12.98
13.71
10.76
12.51
14.77
14.35
15.69
15.14
8.75
14.77
13.35
9
17.75
Gross margin%
15.00
15.01
15.58
14.56
14.08
14.15
15.29
16.99
14.07
13.15
13.46
14.15
14.78
86
15.88
Operating margin%
28.21
28.53
27.21
25.60
26.53
23.72
22.23
23.07
23.85
23.83
2.83
23.72
24.72
27
8.18
Net margin%
28.87
28.63
30.80
32.87
30.34
28.30
28.66
28.09
28.68
27.80
22.71
28.30
28.67
89
22.88
P/E ratio (avg)x
19.03
22.90
27.37
30.98
31.83
36.29
37.46
43.00
50.10
59.43
6.895
43.00
34.06
18
13.86
EV/EBITx
23.34
22.00
20.74
18.33
17.71
17.40
16.64
16.89
17.04
18.30
12.11
17.04
18.01
28
28.22
FCF yield (avg)%
22.02
22.58
22.62
22.14
21.04
23.01
23.94
23.27
22.04
22.31
26.06
23.01
22.45
92
14.16
FCF margin%
12.53
15.29
16.45
17.57
18.97
19.27
21.94
23.13
23.97
24.98
20.59
23.13
19.12
27
0.438
FCF / Net incomex
1.009
1.086
1.204
1.221
1.325
1.366
1.541
1.474
1.436
1.606
1.071
1.474
1.346
73
21.65
ROIC%
23.97
24.40
24.02
25.18
23.05
24.71
23.66
26.54
23.82
21.49
2.27
23.82
23.99
39
22.99
Return on equity%
15.12
17.54
20.53
19.13
20.61
22.70
22.46
24.34
21.46
21.63
12.37
22.46
21.04
93
6.39
Return on assets%
31.16
29.61
31.20
29.27
28.11
28.12
29.10
31.96
31.09
34.01
17.85
31.09
30.35
49
0.66
EPS₹
0.56
0.60
0.60
0.67
0.77
0.90
0.91
1.01
1.13
1.16
0.70
8.47%
7.26%
—
18.80
EPS growth%
8.66
8.74
8.20
9.71
11.34
8.52
7.84
9.11
8.52
6.35
16.39
8.52
8.59
46
0.79
Bookvalue per sh₹
0.28
0.27
0.23
0.23
0.25
0.24
0.22
0.20
0.20
0.21
1.08
(3.39%)
(3.25%)
—
0.30
FCF per share₹
0.42
0.47
0.46
0.49
0.52
0.57
0.56
0.51
0.53
0.54
0.83
0.60%
3.82%
—
0.27
Dividend per sh₹
0.29
0.29
0.26
0.26
0.25
0.22
0.20
0.21
0.23
0.23
0.68
(1.35%)
(3.11%)
—
7.26
Div yield (avg)%
21.31
23.46
22.50
22.08
22.15
24.62
24.39
23.59
23.32
24.96
24.77
24.39
23.39
66
17.58
Payout ratio%
13.07
13.97
12.74
15.34
14.65
15.33
16.28
18.39
18.83
17.43
27.84
17.43
15.34
59
20.38
Shares (diluted)M
26.10
25.43
22.88
20.64
22.91
22.03
21.17
21.27
19.75
20.36
20.46
(2.33%)
(1.83%)
10
28.01
Buyback yield%
15.79
15.36
12.75
15.12
15.64
13.63
13.76
11.64
9.74
12.57
5.70
12.57
13.70
53
1.373
D/E ratiox
1.602
1.670
1.850
1.948
2.067
2.125
2.198
2.220
2.173
2.460
1.737
2.198
2.096
10
8.255
Enterprise value₹M
6.436
5.746
5.360
5.854
6.085
5.491
5.922
6.411
7.020
6.433
7.385
1.12%
0.88%
78
20.15
LT debt₹M
6.097
6.415
6.509
6.669
6.811
6.499
6.822
5.976
6.425
6.504
20.36
(0.92%)
0.06%
8
Revenue
₹23.27M
5.11%
1.00×
Cost of revenue
₹15.14M
5.21%
1.01×
Operating expenses
₹4.353M
4.94%
0.98×
Cash and investments
14.76%
Property and equipment
14.05%
Spread over hurdle
(4.72%)