23.34
Revenue₹M
35.14
35.98
38.27
39.17
41.68
44.64
46.65
49.48
52.95
55.29
26.09
5.81%
4.89%
25
19.70
Revenue growth%
7.01
9.46
12.17
13.40
14.41
13.34
12.67
10.14
11.51
9.55
15.41
11.51
11.84
54
24.72
Gross margin%
19.18
17.02
17.02
19.44
21.58
19.18
17.91
19.35
16.67
19.15
11.21
19.15
19.17
84
20.96
Operating margin%
13.49
12.88
12.34
13.02
11.26
8.94
11.16
11.83
10.85
13.77
18.52
11.16
12.09
25
27.42
Net margin%
16.41
13.44
15.79
15.05
12.29
10.17
8.11
5.66
7.68
10.25
18.94
8.11
11.27
42
34.83
P/E ratio (avg)x
26.45
23.42
23.41
25.45
26.19
23.68
22.44
23.01
23.11
24.36
23.86
23.11
23.55
39
18.34
EV/EBITx
24.09
23.94
24.46
26.45
26.48
28.30
26.95
29.46
30.17
32.43
14.01
29.46
26.72
36
24.69
FCF yield (avg)%
5.44
6.31
7.49
7.28
7.77
9.13
11.74
9.23
9.14
11.97
20.42
9.23
8.45
51
3.90
FCF margin%
26.15
27.29
28.80
29.73
31.58
32.69
31.26
31.97
33.97
30.99
8.09
31.97
31.12
78
0.334
FCF / Net incomex
0.160
0.176
0.194
0.178
0.168
0.157
0.139
0.134
0.131
0.126
1.692
0.134
0.158
44
8.69
ROIC%
18.78
19.56
21.15
24.09
25.37
26.46
29.41
28.08
30.25
32.07
10.39
29.41
25.92
18
26.68
Return on equity%
17.72
14.98
16.79
18.05
18.75
16.78
16.47
13.70
15.23
12.63
20.29
15.23
16.62
73
26.26
Return on assets%
11.32
8.45
5.62
3.62
1.71
0.40
0.40
0.40
3.24
4.29
25.38
0.40
3.43
60
22.38
EPS₹
42.42
47.74
53.91
53.80
63.29
65.16
73.26
74.24
74.99
88.75
23.60
7.00%
7.48%
—
13.10
EPS growth%
8.33
5.95
3.63
4.39
4.49
6.85
4.31
6.25
6.94
8.70
2.00
6.85
6.10
79
19.68
Bookvalue per sh₹
11.51
12.43
12.53
13.77
13.32
13.94
12.37
11.33
10.15
11.18
10.93
(3.44%)
(0.77%)
—
24.85
FCF per share₹
19.43
19.47
20.98
21.66
20.67
22.45
22.38
20.98
21.38
24.05
6.83
3.08%
1.97%
—
28.67
Dividend per sh₹
28.78
29.02
29.12
26.88
24.22
25.36
27.69
31.12
35.10
38.41
4.72
9.66%
3.69%
—
22.03
Div yield (avg)%
12.57
11.91
9.02
11.28
9.98
7.62
5.11
6.95
6.17
8.61
29.48
6.95
8.82
49
21.87
Payout ratio%
7.09
7.60
5.67
7.45
6.29
8.85
9.55
11.14
13.90
15.99
27.53
11.14
8.23
34
0.630
Shares (diluted)M
0.861
0.935
0.905
0.908
0.949
1.101
1.310
1.533
1.763
2.095
0.632
17.15%
11.18%
13
29.17
Buyback yield%
10.28
13.26
16.25
14.01
13.49
13.35
12.84
12.37
14.95
13.97
23.99
13.35
13.42
48
0.516
D/E ratiox
0.160
0.166
0.172
0.153
0.149
0.136
0.141
0.134
0.124
0.119
0.991
0.134
0.145
46
29.94
Enterprise value₹M
49.71
57.69
64.52
73.96
72.73
75.95
74.06
86.30
92.45
104.7
30.98
7.56%
7.51%
22
38.60
LT debt₹M
36.71
32.40
33.45
30.09
28.31
25.97
24.15
23.23
24.07
22.41
52.06
(4.56%)
(5.93%)
40
Revenue
₹55.29M
4.89%
1.00×
Cost of revenue
₹30.05M
5.01%
1.01×
Operating expenses
₹7.944M
5.11%
1.02×
Property and equipment
19.55%
Spread over hurdle
(4.50%)