1.496
Revenue₹M
14.46
15.57
16.23
17.00
18.12
19.11
20.56
21.83
23.12
24.97
1.585
6.62%
6.28%
55
29.08
Revenue growth%
16.05
14.06
12.28
13.93
14.26
17.21
17.94
20.07
19.99
17.76
14.13
17.94
16.63
42
18.88
Gross margin%
1.67
2.52
2.20
0.47
1.52
0.42
0.40
3.07
5.68
4.32
17.27
3.07
1.93
58
16.88
Operating margin%
0.40
0.40
0.40
2.92
3.58
5.67
7.12
8.95
11.14
13.29
10.56
8.95
4.63
41
3.65
Net margin%
25.91
23.59
24.45
25.55
27.78
25.23
24.50
21.88
21.60
22.46
29.50
22.46
24.47
52
32.04
P/E ratio (avg)x
62.91
72.66
76.46
85.88
91.19
92.73
98.00
107.8
107.4
107.4
27.39
107.4
91.96
52
11.73
EV/EBITx
8.483
9.255
8.836
9.796
10.59
10.78
11.72
10.72
10.93
10.46
14.16
10.78
10.52
26
17.98
FCF yield (avg)%
12.76
12.47
14.07
15.41
12.42
11.78
10.56
11.21
8.38
6.26
28.22
10.56
12.10
57
16.50
FCF margin%
12.21
14.26
12.49
12.69
9.91
11.57
12.30
9.95
7.85
6.57
20.17
9.95
11.89
86
1.405
FCF / Net incomex
0.218
0.214
0.224
0.207
0.183
0.181
0.197
0.185
0.204
0.199
0.550
0.197
0.201
52
11.72
ROIC%
26.07
27.54
29.98
28.16
28.96
29.50
30.39
29.27
32.01
32.25
18.61
30.39
29.38
38
16.28
Return on equity%
7.38
9.01
8.57
10.75
10.02
7.90
9.24
9.26
6.88
9.86
4.10
9.24
9.13
67
15.04
Return on assets%
18.81
19.75
19.01
17.23
19.60
19.49
17.13
18.03
19.87
21.50
3.22
19.49
19.25
14
0.80
EPS₹
1.43
1.66
1.64
1.74
1.79
1.82
1.86
1.83
2.03
1.97
0.88
1.89%
4.05%
—
18.45
EPS growth%
28.73
31.43
33.10
32.84
33.49
34.32
37.00
39.76
38.95
37.46
21.66
37.46
33.91
84
0.62
Bookvalue per sh₹
0.93
1.09
1.21
1.40
1.38
1.36
1.52
1.67
1.85
1.95
0.42
7.16%
7.55%
—
0.85
FCF per share₹
0.92
0.94
0.98
0.98
1.08
1.02
1.04
1.06
1.14
1.09
0.67
0.15%
1.79%
—
0.89
Dividend per sh₹
0.86
0.87
0.95
1.08
1.22
1.19
1.26
1.45
1.66
1.71
0.35
6.97%
7.35%
—
7.70
Div yield (avg)%
22.89
22.65
25.54
25.37
24.15
24.57
24.48
26.15
27.80
26.80
4.12
26.15
24.97
28
9.34
Payout ratio%
25.29
22.40
25.11
23.24
24.20
24.80
23.23
22.45
24.07
23.93
27.31
23.93
24.00
60
22.38
Shares (diluted)M
22.54
20.55
21.98
20.01
21.89
22.48
21.35
21.57
21.41
20.80
21.65
(1.02%)
(0.77%)
17
20.07
Buyback yield%
32.70
31.62
32.29
33.41
34.92
34.03
32.26
31.90
31.22
29.92
24.33
31.90
32.28
46
0.763
D/E ratiox
0.638
0.628
0.654
0.673
0.668
0.776
0.920
1.046
1.164
1.130
1.133
1.046
0.725
15
3.575
Enterprise value₹M
3.210
3.358
3.554
4.076
3.843
3.572
3.962
4.108
4.507
4.204
8.236
1.81%
3.31%
59
4.309
LT debt₹M
10.79
11.66
12.50
12.32
11.03
9.774
8.558
8.474
8.340
7.879
5.422
(6.51%)
(3.57%)
46
Revenue
₹24.97M
6.28%
1.00×
Cost of revenue
₹17.48M
6.28%
1.00×
Operating expenses
₹4.540M
5.83%
0.96×
Property and equipment
17.67%
Spread over hurdle
(8.58%)