12.79
Revenue₹M
9.388
10.14
10.80
11.66
12.35
13.08
14.31
15.33
16.77
17.91
13.78
7.71%
7.34%
46
21.44
Revenue growth%
28.52
29.61
28.63
29.78
29.49
29.95
31.82
34.47
35.89
33.61
29.00
33.61
29.87
90
12.82
Gross margin%
0.60
0.40
2.07
0.40
1.27
3.98
5.76
6.32
8.05
10.69
21.08
6.32
3.03
43
8.96
Operating margin%
11.07
13.55
11.13
11.46
11.45
12.33
13.58
14.87
14.87
13.30
5.85
13.58
12.82
70
15.42
Net margin%
7.11
6.72
8.41
10.64
9.11
10.41
7.41
9.83
11.42
8.74
15.05
9.83
8.92
83
28.37
P/E ratio (avg)x
19.23
18.31
17.75
18.63
20.99
20.97
21.82
24.09
25.22
27.52
22.99
24.09
20.98
86
24.66
EV/EBITx
7.986
8.259
7.996
7.162
6.242
5.581
4.783
4.375
4.545
4.532
7.232
4.545
5.912
35
25.60
FCF yield (avg)%
9.30
7.48
9.62
8.78
8.47
6.97
7.63
9.70
9.23
6.93
2.51
7.63
8.62
76
14.74
FCF margin%
10.50
7.50
6.02
8.14
8.28
9.47
7.75
6.73
4.73
6.75
14.54
6.75
7.63
39
0.619
FCF / Net incomex
0.479
0.548
0.526
0.514
0.549
0.583
0.604
0.662
0.658
0.744
1.358
0.658
0.566
67
11.01
ROIC%
4.39
4.34
6.53
6.69
6.40
5.12
4.91
3.14
1.34
0.40
25.19
3.14
4.65
85
11.66
Return on equity%
20.08
22.45
24.54
24.22
27.01
24.18
24.39
24.90
23.69
22.86
24.35
24.18
24.20
80
28.90
Return on assets%
15.98
18.24
20.81
21.41
24.08
26.00
28.17
30.46
27.69
27.39
5.09
27.69
25.04
58
0.85
EPS₹
1.95
2.15
1.98
2.14
2.30
2.22
2.16
2.20
2.20
2.30
0.88
(0.03%)
2.14%
—
13.40
EPS growth%
9.24
8.06
5.47
5.00
5.43
5.03
7.99
6.30
6.25
4.41
21.34
6.25
5.86
39
0.41
Bookvalue per sh₹
2.45
2.85
2.99
3.53
3.88
4.48
4.49
4.66
4.90
5.02
1.40
5.29%
8.58%
—
1.37
FCF per share₹
2.19
2.42
2.46
2.79
2.79
2.99
3.09
2.89
2.78
2.82
1.32
0.25%
3.96%
—
0.40
Dividend per sh₹
2.03
2.03
2.19
1.97
1.88
2.06
2.21
1.99
1.75
1.80
1.88
(0.82%)
(0.79%)
—
25.85
Div yield (avg)%
7.76
7.84
5.67
5.49
6.37
7.53
7.46
7.78
7.08
7.00
25.64
7.46
7.27
47
8.66
Payout ratio%
30.56
29.23
28.60
25.70
26.55
29.08
27.63
30.36
27.42
25.10
20.21
27.63
28.12
73
6.871
Shares (diluted)M
5.958
6.466
6.010
6.756
7.166
7.350
7.947
8.066
8.949
9.545
6.975
5.90%
4.16%
6
20.54
Buyback yield%
24.57
22.03
19.19
16.49
18.55
18.30
15.65
14.52
14.29
15.29
16.62
15.29
17.40
12
1.083
D/E ratiox
1.149
1.104
1.064
1.072
1.155
1.223
1.262
1.191
1.143
1.209
1.695
1.209
1.152
30
13.43
Enterprise value₹M
21.55
23.27
23.63
23.15
24.47
23.62
23.87
22.57
22.90
24.36
6.848
(0.09%)
0.95%
68
2.224
LT debt₹M
11.01
10.98
10.20
9.575
10.12
10.84
11.36
11.73
12.09
11.31
9.641
2.25%
0.35%
89
Revenue
₹17.91M
7.34%
1.00×
Cost of revenue
₹12.53M
7.34%
1.00×
Operating expenses
₹2.663M
7.94%
1.06×
Goodwill & intangibles
18.76%
Property and equipment
16.25%
Spread over hurdle
68.48%