38.43
Revenue₹M
32.03
33.25
34.71
35.99
37.00
38.94
41.28
42.89
45.12
46.58
42.16
4.71%
4.45%
57
4.63
Revenue growth%
17.52
18.15
16.36
19.02
17.01
18.96
19.48
16.50
16.44
15.51
12.32
16.50
17.27
74
26.15
Gross margin%
30.37
27.50
29.20
30.39
29.79
29.02
30.30
33.20
32.82
33.17
23.27
32.82
30.33
49
7.60
Operating margin%
31.75
33.90
35.45
34.96
34.50
33.50
31.88
31.93
34.33
36.42
11.67
33.50
34.12
48
13.16
Net margin%
18.48
20.88
19.03
18.18
20.30
23.27
25.33
23.98
24.10
23.96
18.52
23.98
22.07
62
7.760
P/E ratio (avg)x
25.28
30.38
31.25
37.28
42.70
42.80
45.08
47.81
52.34
52.34
26.95
47.81
42.75
68
24.27
EV/EBITx
44.70
43.59
45.06
48.95
47.41
52.53
52.35
53.88
63.09
67.40
22.88
53.88
50.65
38
24.99
FCF yield (avg)%
10.34
9.47
8.58
11.45
11.58
10.18
7.58
8.00
6.54
6.56
21.70
7.58
9.03
93
24.45
FCF margin%
7.73
7.12
9.69
11.37
9.44
7.48
5.02
7.47
9.08
9.02
17.12
7.48
8.37
51
1.378
FCF / Net incomex
0.730
0.836
0.850
0.993
0.964
0.983
1.069
1.206
1.282
1.429
0.950
1.206
0.988
92
13.27
ROIC%
7.78
9.38
11.30
12.26
12.91
10.21
9.23
8.37
10.32
9.19
24.78
9.23
9.79
90
25.09
Return on equity%
9.41
9.82
9.40
9.25
9.93
8.45
10.85
9.79
8.52
10.44
6.19
9.79
9.60
83
2.71
Return on assets%
6.08
5.68
3.28
4.56
5.16
2.52
0.84
0.40
1.15
3.88
17.76
1.15
3.58
16
1.17
EPS₹
1.81
1.66
1.77
1.90
2.01
2.24
2.53
2.88
3.08
3.10
1.20
9.01%
6.50%
—
23.61
EPS growth%
24.81
23.89
20.92
20.81
17.86
18.56
16.33
16.55
19.36
18.64
19.21
18.56
19.00
92
1.46
Bookvalue per sh₹
0.37
0.40
0.40
0.35
0.35
0.33
0.28
0.27
0.26
0.24
1.16
(7.29%)
(3.90%)
—
1.21
FCF per share₹
1.26
1.18
1.27
1.15
1.07
1.06
1.12
1.07
1.08
0.92
1.44
(2.89%)
(2.42%)
—
1.24
Dividend per sh₹
1.58
1.88
2.15
2.53
3.00
3.00
3.42
4.09
3.99
4.26
1.28
7.27%
10.72%
—
26.70
Div yield (avg)%
11.28
8.33
10.45
12.06
11.10
9.22
8.20
10.47
8.80
6.77
27.58
8.80
9.83
30
28.64
Payout ratio%
13.35
13.81
16.34
13.67
15.39
13.99
12.76
9.96
11.98
12.24
28.21
12.24
13.51
7
12.97
Shares (diluted)M
18.01
17.33
19.00
18.89
20.08
21.37
22.18
21.38
21.14
24.63
12.51
4.18%
4.77%
26
18.13
Buyback yield%
19.19
16.75
19.25
17.07
19.95
18.14
21.01
22.86
25.29
24.53
17.82
22.86
19.60
55
0.610
D/E ratiox
1.113
1.199
1.392
1.313
1.521
1.725
1.782
1.683
1.952
2.043
1.155
1.782
1.602
91
11.87
Enterprise value₹M
14.82
15.75
15.05
13.35
12.86
12.42
11.63
12.05
12.34
12.15
31.17
(1.13%)
(1.34%)
90
11.69
LT debt₹M
6.489
7.436
7.881
8.602
8.328
8.965
9.602
9.944
9.428
10.57
31.51
4.89%
4.23%
24
Revenue
₹46.58M
4.45%
1.00×
Cost of revenue
₹22.11M
4.55%
1.01×
Operating expenses
₹10.39M
4.03%
0.96×
Goodwill & intangibles
16.20%
Property and equipment
14.71%
Spread over hurdle
16.95%