9.617
Revenue₹M
41.43
42.74
44.84
47.11
47.55
49.38
49.64
52.16
53.07
54.87
10.45
2.90%
3.26%
14
20.73
Revenue growth%
14.66
15.13
13.81
12.95
14.73
12.70
13.67
14.06
13.62
11.27
4.17
13.62
13.74
58
17.83
Gross margin%
23.73
22.14
19.94
17.84
17.59
19.96
22.47
22.60
22.29
20.89
11.54
22.29
21.52
51
15.91
Operating margin%
15.15
12.52
11.57
9.23
8.11
5.80
3.05
5.31
7.09
7.05
18.24
5.80
7.60
45
5.37
Net margin%
5.57
2.80
0.40
2.52
3.97
4.88
5.65
3.28
4.96
2.91
26.71
4.88
3.62
35
28.21
P/E ratio (avg)x
30.56
31.26
33.34
36.99
35.46
32.49
29.82
31.90
30.47
28.07
18.02
30.47
31.58
64
8.580
EV/EBITx
30.85
31.65
31.42
29.10
27.61
27.53
26.34
28.12
25.08
23.30
25.88
26.34
27.87
40
9.38
FCF yield (avg)%
14.60
15.44
13.42
13.66
14.86
14.42
17.40
18.65
15.85
14.21
28.95
15.85
14.73
53
16.52
FCF margin%
15.47
14.88
14.20
12.48
13.92
13.56
12.23
9.30
8.31
6.73
26.76
9.30
13.02
68
0.645
FCF / Net incomex
2.069
1.986
2.279
2.234
2.633
3.055
3.226
3.632
4.292
5.082
0.683
3.632
2.844
9
5.82
ROIC%
0.88
0.40
2.41
3.97
5.30
2.43
3.16
0.40
2.86
3.52
25.42
2.86
2.65
72
7.05
Return on equity%
22.22
19.79
22.15
21.35
20.16
17.58
14.59
16.69
16.84
18.55
21.63
16.84
19.17
52
5.76
Return on assets%
22.31
20.30
19.16
18.19
15.77
14.85
16.65
17.89
19.53
16.95
5.71
16.95
18.04
60
1.57
EPS₹
2.16
2.24
2.00
1.85
1.63
1.47
1.33
1.39
1.35
1.33
1.73
(4.02%)
(4.10%)
—
15.56
EPS growth%
20.18
18.96
19.65
19.38
19.34
22.17
23.56
26.25
25.60
24.16
17.64
24.16
21.18
66
8.31
Bookvalue per sh₹
14.76
15.74
15.41
16.63
19.50
19.06
21.85
24.79
26.42
28.71
3.38
8.05%
8.33%
—
6.34
FCF per share₹
6.95
7.35
7.67
8.37
9.14
10.10
10.55
10.35
12.35
13.08
3.45
7.44%
8.41%
—
4.03
Dividend per sh₹
11.71
12.60
12.69
13.96
15.82
19.11
22.01
22.70
22.31
23.59
3.44
8.33%
9.17%
—
19.21
Div yield (avg)%
22.14
20.59
21.96
19.12
18.93
19.70
21.41
21.38
23.47
24.32
2.39
21.41
21.40
53
5.58
Payout ratio%
1.35
3.33
6.26
8.14
6.39
5.55
4.68
7.60
6.60
4.28
6.74
5.55
5.90
61
6.193
Shares (diluted)M
6.897
7.969
8.950
10.03
10.72
10.24
9.769
9.937
11.36
12.13
6.159
2.50%
5.68%
82
28.28
Buyback yield%
4.91
5.76
6.21
3.41
5.39
7.68
5.23
4.70
5.20
8.09
9.82
5.23
5.31
79
0.166
D/E ratiox
1.768
1.902
2.165
2.360
2.601
3.046
3.110
2.946
3.071
3.421
0.712
3.071
2.773
16
26.01
Enterprise value₹M
23.81
25.76
24.51
23.79
23.76
20.69
18.12
16.67
17.04
18.22
21.21
(5.18%)
(3.07%)
17
38.82
LT debt₹M
67.48
72.67
71.58
73.02
77.54
78.63
91.87
89.81
100.4
105.2
33.10
6.30%
4.49%
64
Revenue
₹54.87M
3.26%
1.00×
Cost of revenue
₹38.41M
3.26%
1.00×
Operating expenses
₹7.033M
2.66%
0.94×
Property and equipment
16.38%
Spread over hurdle
(6.54%)