68.54
Revenue₹M
71.97
74.34
76.56
78.64
82.03
83.51
87.27
88.25
91.60
94.07
75.24
2.78%
3.27%
8
20.24
Revenue growth%
8.53
8.51
6.71
5.81
3.63
3.87
1.62
0.40
1.53
3.29
26.81
1.62
3.75
21
10.24
Gross margin%
9.93
10.81
8.06
6.35
5.85
4.48
6.76
9.60
12.10
11.82
6.94
9.60
8.83
16
10.92
Operating margin%
0.40
0.40
1.83
0.56
3.34
6.03
4.79
5.47
7.83
7.24
4.28
6.03
4.06
48
15.80
Net margin%
3.91
5.24
7.55
8.80
8.65
8.42
7.09
8.56
11.45
8.68
12.31
8.56
8.49
27
31.60
P/E ratio (avg)x
17.66
18.88
17.91
18.34
18.90
18.59
19.65
18.06
20.60
22.29
33.37
19.65
18.74
82
31.49
EV/EBITx
9.438
9.220
9.696
10.31
11.00
12.70
13.74
15.61
15.97
16.20
22.64
15.61
11.85
8
23.19
FCF yield (avg)%
15.57
13.14
15.41
17.22
18.53
20.46
18.19
19.53
22.13
24.87
3.41
20.46
18.36
58
24.39
FCF margin%
12.03
12.34
11.47
8.85
8.41
6.37
6.18
7.00
7.44
6.68
7.14
6.68
7.93
35
0.710
FCF / Net incomex
0.950
0.868
0.748
0.818
0.785
0.804
0.741
0.810
0.741
0.661
1.161
0.741
0.794
82
27.24
ROIC%
10.36
8.79
7.87
4.95
7.22
9.76
7.18
9.49
12.16
12.31
29.20
9.76
9.14
92
2.62
Return on equity%
16.51
15.35
17.98
20.54
19.61
21.38
23.37
22.31
20.97
18.61
7.16
21.38
20.08
22
6.53
Return on assets%
9.12
7.12
4.26
3.97
1.23
4.13
5.51
8.14
7.61
8.23
11.47
7.61
6.31
52
2.05
EPS₹
0.58
0.64
0.69
0.73
0.70
0.75
0.70
0.73
0.76
0.77
2.16
1.86%
3.07%
—
18.89
EPS growth%
27.61
29.97
32.78
34.32
33.20
34.47
32.62
35.42
33.52
35.11
16.82
34.47
33.36
90
1.96
Bookvalue per sh₹
3.72
4.27
4.37
4.54
5.06
5.84
6.47
7.32
7.65
8.46
0.89
10.81%
9.23%
—
0.45
FCF per share₹
1.44
1.60
1.60
1.68
1.87
1.98
1.91
2.02
2.16
2.07
0.66
2.07%
3.82%
—
0.75
Dividend per sh₹
2.06
2.38
2.46
2.56
2.72
2.97
3.35
3.19
3.55
3.44
1.71
4.84%
5.72%
—
13.74
Div yield (avg)%
13.13
12.70
12.74
10.31
11.37
8.61
9.59
9.79
8.31
8.73
4.24
8.73
10.05
84
18.03
Payout ratio%
0.40
0.40
3.18
4.02
3.10
6.04
7.77
9.11
7.01
6.80
23.72
7.01
5.03
50
26.21
Shares (diluted)M
30.26
29.83
30.89
34.30
34.24
33.57
40.18
45.44
49.43
59.11
26.48
11.53%
7.50%
43
17.68
Buyback yield%
25.22
26.99
25.74
23.68
21.03
22.60
23.50
20.53
22.22
22.99
4.25
22.60
23.24
11
1.357
D/E ratiox
0.351
0.351
0.390
0.449
0.529
0.546
0.636
0.746
0.806
0.932
0.405
0.746
0.538
24
70.25
Enterprise value₹M
54.50
60.47
62.09
61.01
70.07
79.51
83.50
97.66
99.82
95.85
25.63
6.47%
6.07%
17
14.38
LT debt₹M
61.42
64.25
69.07
68.87
71.58
76.67
83.70
87.74
93.30
95.01
9.111
5.83%
5.60%
47
Revenue
₹94.07M
3.27%
1.00×
Cost of revenue
₹65.85M
3.27%
1.00×
Operating expenses
₹19.71M
3.55%
1.03×
Property and equipment
23.88%
Spread over hurdle
(0.70%)