6.330
Revenue₹M
15.58
15.93
16.19
16.77
17.14
17.17
17.56
17.96
18.62
19.16
6.645
2.26%
2.39%
56
12.76
Revenue growth%
6.50
4.44
1.65
3.53
1.87
0.64
0.40
1.58
2.82
2.19
4.97
1.58
2.03
71
15.56
Gross margin%
20.67
19.49
18.14
17.76
19.03
20.10
17.99
17.24
20.07
20.51
8.66
20.07
19.26
7
3.33
Operating margin%
8.39
7.65
5.06
3.42
1.63
3.28
1.26
3.89
1.43
0.40
15.42
1.43
3.35
78
25.72
Net margin%
20.32
18.89
16.74
14.75
15.85
16.05
13.12
15.59
15.97
15.84
7.84
15.84
15.91
52
33.27
P/E ratio (avg)x
53.30
61.46
62.83
65.37
63.26
68.23
77.68
81.62
83.57
85.30
30.39
81.62
66.80
24
16.49
EV/EBITx
42.48
44.16
43.53
47.88
54.62
58.71
56.42
54.97
60.06
60.86
36.94
58.71
54.80
56
21.24
FCF yield (avg)%
16.08
14.99
16.03
14.78
12.00
10.59
11.25
9.40
11.10
11.55
6.79
11.10
11.78
69
25.25
FCF margin%
14.71
14.67
15.71
16.73
16.32
18.33
18.42
18.64
16.32
15.99
27.46
18.33
16.32
92
0.782
FCF / Net incomex
1.174
1.239
1.328
1.213
1.245
1.204
1.320
1.459
1.631
1.807
0.269
1.459
1.283
27
3.91
ROIC%
26.37
28.68
28.24
30.95
29.42
30.53
28.79
26.05
27.84
30.36
9.09
28.79
28.74
13
26.46
Return on equity%
0.40
0.76
0.40
3.29
2.85
0.40
3.00
5.35
6.86
7.86
20.76
5.35
2.93
71
10.01
Return on assets%
11.78
12.10
13.27
15.78
16.87
15.03
15.94
18.80
16.23
15.30
19.44
15.94
15.54
53
0.84
EPS₹
0.74
0.77
0.72
0.80
0.83
0.85
0.87
1.01
1.16
1.25
0.86
8.37%
6.47%
—
25.73
EPS growth%
8.84
10.30
7.97
5.87
5.70
4.58
7.18
9.27
11.56
13.78
9.56
9.27
8.41
70
0.86
Bookvalue per sh₹
0.33
0.35
0.39
0.42
0.43
0.48
0.44
0.40
0.43
0.39
0.85
(1.77%)
2.06%
—
0.58
FCF per share₹
1.43
1.50
1.53
1.79
2.03
2.37
2.72
2.76
3.26
3.36
1.10
10.59%
9.52%
—
1.26
Dividend per sh₹
0.91
0.94
0.82
0.75
0.80
0.80
0.75
0.66
0.59
0.63
1.08
(4.45%)
(3.91%)
—
7.57
Div yield (avg)%
18.22
19.66
20.05
22.47
22.90
21.90
24.07
26.20
24.62
22.69
28.88
24.07
22.58
32
23.06
Payout ratio%
6.25
4.60
7.38
8.80
9.12
10.30
12.98
13.91
11.43
12.79
6.97
12.79
9.71
54
5.199
Shares (diluted)M
4.108
4.340
4.030
3.593
3.439
3.384
3.095
2.811
2.714
2.682
5.506
(4.85%)
(5.43%)
94
29.01
Buyback yield%
28.00
30.25
33.03
34.43
32.82
33.91
34.57
35.32
36.28
34.29
26.09
34.57
34.10
88
0.958
D/E ratiox
1.376
1.507
1.785
1.934
1.877
1.866
1.787
1.755
1.748
2.004
1.346
1.787
1.786
55
15.67
Enterprise value₹M
11.21
9.671
10.20
11.13
10.88
10.82
10.77
9.212
8.474
7.437
2.490
(7.32%)
(4.26%)
62
20.46
LT debt₹M
12.59
12.91
14.01
15.01
17.16
16.45
16.64
16.38
19.16
18.71
18.78
1.75%
5.04%
31
Revenue
₹19.16M
2.39%
1.00×
Cost of revenue
₹8.318M
2.20%
0.98×
Operating expenses
₹4.806M
2.69%
1.03×
Property and equipment
15.71%
Spread over hurdle
(5.14%)