7.263
Revenue₹M
26.60
26.89
26.87
27.52
28.29
29.00
29.73
30.19
30.99
32.30
7.669
2.68%
1.99%
59
10.46
Revenue growth%
7.53
8.29
8.75
9.17
8.63
6.92
8.22
5.47
2.84
4.92
12.66
5.47
7.87
80
11.48
Gross margin%
0.69
0.72
0.40
0.40
2.58
4.49
4.17
4.36
6.67
4.01
22.88
4.36
3.29
55
16.95
Operating margin%
26.56
28.59
25.88
27.90
28.23
28.02
27.49
27.10
24.88
23.25
20.88
27.10
27.30
85
24.31
Net margin%
10.12
8.17
7.06
5.12
6.94
7.74
5.87
8.78
9.78
12.19
27.13
8.78
7.96
9
18.92
P/E ratio (avg)x
32.83
35.48
35.85
35.64
38.95
44.50
43.12
47.94
47.02
45.73
27.24
45.73
41.04
63
7.998
EV/EBITx
37.46
37.76
38.04
45.92
49.94
55.96
57.09
58.50
62.93
64.64
36.61
58.50
52.95
78
20.13
FCF yield (avg)%
5.00
6.24
4.94
6.75
6.85
5.72
5.49
5.52
3.14
3.31
18.03
5.49
5.50
92
24.47
FCF margin%
13.53
14.70
13.17
10.68
12.58
11.19
11.13
13.20
10.26
12.59
11.43
11.19
12.59
57
1.232
FCF / Net incomex
1.842
1.965
1.974
2.243
2.549
2.475
2.421
2.762
2.920
3.037
0.884
2.762
2.448
14
13.94
ROIC%
11.40
11.74
13.43
11.95
11.39
9.29
11.44
9.96
7.04
7.76
27.02
9.29
11.39
61
4.57
Return on equity%
25.74
23.55
23.46
21.90
22.95
20.72
18.04
15.08
12.41
13.13
20.69
15.08
21.31
46
20.37
Return on assets%
3.32
2.92
0.40
2.78
3.23
1.26
0.40
2.80
1.99
1.60
4.33
1.60
2.39
20
0.54
EPS₹
0.42
0.40
0.38
0.34
0.32
0.37
0.34
0.36
0.40
0.45
0.57
6.55%
(0.15%)
—
27.71
EPS growth%
18.51
18.16
20.22
21.42
20.66
19.18
20.81
22.33
22.69
22.67
29.12
22.33
20.74
59
0.60
Bookvalue per sh₹
0.76
0.76
0.85
0.90
0.85
0.97
0.94
0.89
0.91
0.92
0.12
1.79%
2.20%
—
0.58
FCF per share₹
0.68
0.72
0.71
0.67
0.69
0.76
0.72
0.73
0.80
0.80
0.40
2.99%
1.27%
—
0.59
Dividend per sh₹
0.41
0.43
0.39
0.39
0.39
0.40
0.41
0.44
0.45
0.41
0.69
1.09%
0.29%
—
23.94
Div yield (avg)%
6.01
4.33
2.16
0.81
0.40
3.16
2.29
1.80
1.70
0.40
26.82
1.80
1.98
59
16.39
Payout ratio%
21.80
18.82
19.53
20.37
22.18
21.70
18.92
21.49
21.97
23.48
29.32
21.70
21.60
22
23.04
Shares (diluted)M
20.80
22.86
20.34
20.08
17.96
16.55
18.20
19.55
17.45
17.75
22.83
(0.24%)
(2.41%)
67
23.29
Buyback yield%
7.29
7.07
8.68
6.55
9.10
9.18
11.11
12.80
13.35
15.02
12.13
12.80
9.14
44
1.532
D/E ratiox
0.936
0.978
1.029
1.147
1.135
1.177
1.090
1.161
1.043
1.097
1.391
1.097
1.093
88
29.13
Enterprise value₹M
7.706
7.413
7.833
8.142
9.452
10.17
11.15
10.64
10.88
12.82
25.04
6.29%
6.08%
50
15.76
LT debt₹M
12.93
14.16
15.30
14.75
16.61
17.44
18.88
19.74
21.77
24.25
36.39
7.86%
6.65%
14
Revenue
₹32.30M
1.99%
1.00×
Cost of revenue
₹21.09M
2.45%
1.05×
Operating expenses
₹4.615M
0.99%
0.91×
Property and equipment
17.51%
Goodwill & intangibles
16.17%
Cash and investments
16.17%
Spread over hurdle
(6.91%)