23.09
Revenue₹M
63.66
66.50
69.60
72.24
75.13
76.36
78.04
79.80
81.41
82.41
24.27
1.87%
3.19%
18
3.21
Revenue growth%
3.00
4.06
3.12
0.40
0.40
2.12
0.40
2.67
2.20
4.50
2.93
2.20
2.43
29
18.15
Gross margin%
9.83
8.61
8.46
10.04
7.54
7.35
6.99
8.29
8.22
10.53
8.65
8.22
8.37
21
28.18
Operating margin%
10.29
11.51
12.06
12.32
12.74
10.00
9.49
10.05
9.08
8.30
14.51
9.49
10.17
7
16.38
Net margin%
17.80
19.57
21.15
18.19
20.51
22.21
22.25
20.30
21.81
19.99
21.81
21.81
20.41
27
13.92
P/E ratio (avg)x
27.64
30.57
32.44
31.55
37.23
38.88
39.84
41.61
46.06
50.67
6.407
41.61
38.05
16
7.128
EV/EBITx
16.30
15.23
15.76
16.46
15.71
15.91
14.89
16.48
17.58
16.81
37.50
16.48
16.11
47
19.17
FCF yield (avg)%
4.72
4.84
4.01
3.35
3.79
5.17
7.05
6.04
6.34
3.99
21.83
6.04
4.78
29
17.00
FCF margin%
24.32
26.53
23.63
26.57
27.14
29.04
29.96
28.58
30.20
29.74
9.84
29.74
27.86
80
0.183
FCF / Net incomex
1.118
1.215
1.327
1.276
1.360
1.316
1.372
1.336
1.316
1.199
1.340
1.316
1.316
20
6.34
ROIC%
18.65
17.33
17.75
18.35
16.50
14.77
14.07
11.14
11.45
13.40
5.02
13.40
15.63
73
17.70
Return on equity%
30.14
27.23
25.50
24.33
24.55
25.69
26.17
28.90
27.63
28.54
8.48
27.63
26.70
80
27.08
Return on assets%
1.10
3.37
5.66
3.17
2.45
1.89
1.13
0.40
1.91
2.63
6.87
1.89
2.18
32
3.29
EPS₹
1.81
1.78
1.77
1.64
1.68
1.62
1.61
1.63
1.54
1.46
3.46
(2.74%)
(1.49%)
—
14.15
EPS growth%
6.95
5.16
7.14
5.57
6.76
3.99
5.03
7.29
8.06
8.55
23.87
7.29
6.85
32
3.21
Bookvalue per sh₹
1.52
1.59
1.71
1.64
1.73
1.76
1.77
1.81
1.94
1.65
3.08
(0.93%)
0.19%
—
3.31
FCF per share₹
2.71
2.61
2.98
3.39
3.24
3.56
3.73
3.51
3.52
3.86
2.30
3.56%
5.11%
—
1.43
Dividend per sh₹
2.11
2.36
2.84
2.86
3.32
3.49
3.80
4.36
4.98
5.84
0.89
11.94%
12.44%
—
25.65
Div yield (avg)%
18.93
19.89
20.92
19.65
20.48
20.99
20.87
17.96
17.05
14.60
29.93
17.96
19.77
9
3.38
Payout ratio%
14.70
12.35
10.99
12.26
10.05
9.13
10.83
13.78
12.92
10.48
21.10
10.83
11.62
65
13.32
Shares (diluted)M
20.36
21.54
21.17
22.14
24.09
24.25
24.96
28.52
27.88
27.54
12.87
2.71%
3.25%
58
20.97
Buyback yield%
23.66
23.61
21.93
22.65
21.69
20.35
21.37
21.43
22.89
25.25
19.01
21.43
22.29
73
0.911
D/E ratiox
1.981
2.058
2.040
2.108
1.971
2.148
2.398
2.699
2.940
2.909
0.256
2.699
2.128
36
38.19
Enterprise value₹M
49.68
47.12
53.06
60.45
56.11
57.73
53.36
60.38
62.88
71.94
68.24
5.10%
3.03%
65
72.07
LT debt₹M
32.08
30.85
33.23
34.61
36.83
35.64
33.98
33.44
36.24
35.51
70.00
(0.73%)
1.49%
19
Revenue
₹82.41M
3.19%
1.00×
Cost of revenue
₹52.59M
3.43%
1.02×
Operating expenses
₹11.76M
2.38%
0.92×
Property and equipment
17.06%
Spread over hurdle
(3.34%)