6.352
Revenue₹M
29.41
31.50
32.36
34.06
34.93
36.26
38.04
40.30
42.61
44.25
7.111
4.85%
4.47%
59
10.46
Revenue growth%
4.95
3.39
0.44
1.34
1.20
1.48
0.40
0.40
3.24
5.83
21.90
1.48
1.41
93
15.68
Gross margin%
8.59
11.46
12.59
14.81
12.89
14.36
13.18
11.05
8.19
6.38
12.07
11.05
12.02
76
26.17
Operating margin%
12.78
10.03
7.36
8.71
11.66
13.88
16.20
17.91
19.28
18.94
10.55
17.91
13.33
29
6.65
Net margin%
17.10
15.82
13.65
11.20
8.99
6.99
9.06
8.05
10.48
7.89
19.42
8.05
9.77
74
23.63
P/E ratio (avg)x
23.90
21.32
20.91
19.04
17.79
18.28
16.03
15.51
14.59
12.72
34.07
15.51
18.04
51
29.81
EV/EBITx
25.54
23.43
23.70
21.87
24.31
24.24
27.26
29.34
28.35
29.11
33.90
28.35
24.93
77
24.75
FCF yield (avg)%
31.18
32.40
32.41
29.78
30.72
30.94
31.50
30.64
33.31
35.36
17.54
31.50
31.34
61
25.75
FCF margin%
3.03
4.41
6.49
3.62
5.73
4.74
3.92
2.10
4.64
6.36
16.92
4.64
4.53
34
1.344
FCF / Net incomex
0.620
0.619
0.601
0.681
0.771
0.777
0.795
0.795
0.791
0.814
1.446
0.795
0.774
58
8.52
ROIC%
4.24
6.97
6.70
7.79
8.97
9.07
11.87
14.62
17.23
19.77
25.73
14.62
9.02
73
13.46
Return on equity%
9.59
7.61
8.06
6.27
6.97
8.66
6.07
5.79
3.67
2.98
28.30
5.79
6.62
87
7.90
Return on assets%
15.35
14.88
12.89
9.92
7.34
8.24
6.16
8.14
9.30
8.83
2.21
8.24
9.07
7
8.68
EPS₹
6.19
7.01
6.63
7.41
7.98
8.65
8.95
8.46
8.32
9.05
9.63
2.53%
3.69%
—
10.54
EPS growth%
36.68
39.17
41.13
42.54
41.76
39.25
37.02
35.80
35.97
36.97
26.41
36.97
38.10
18
2.29
Bookvalue per sh₹
7.13
7.29
6.81
7.46
7.37
7.98
8.79
8.20
9.01
8.98
2.90
4.01%
1.44%
—
4.17
FCF per share₹
9.49
9.86
9.14
10.08
10.01
9.52
8.88
8.28
8.62
9.14
3.56
(1.79%)
(0.92%)
—
10.43
Dividend per sh₹
14.69
13.90
12.68
12.45
11.01
11.94
13.35
13.44
14.30
15.80
14.21
7.48%
0.89%
—
14.55
Div yield (avg)%
37.23
37.99
38.50
39.09
39.89
40.62
42.88
41.85
39.81
38.25
19.86
40.62
39.45
33
7.19
Payout ratio%
0.40
0.40
3.34
1.79
4.50
5.34
7.78
8.62
11.22
11.23
14.95
8.62
4.92
50
1.768
Shares (diluted)M
3.067
3.270
3.310
3.945
4.190
4.715
4.616
5.097
5.813
6.739
1.760
9.97%
9.75%
24
28.27
Buyback yield%
10.00
8.04
9.90
12.17
12.47
12.93
15.49
17.16
17.60
15.09
7.10
15.49
12.70
30
0.499
D/E ratiox
0.638
0.749
0.720
0.759
0.817
0.903
0.983
1.104
1.093
1.203
1.348
1.093
0.860
57
5.599
Enterprise value₹M
42.42
46.92
43.18
42.05
41.46
44.27
46.95
52.33
52.99
55.04
37.73
5.83%
1.96%
29
7.308
LT debt₹M
36.06
34.50
32.04
34.54
38.34
41.50
40.68
40.53
44.20
41.67
34.81
1.68%
1.35%
86
Revenue
₹44.25M
4.47%
1.00×
Cost of revenue
₹26.71M
4.27%
0.98×
Operating expenses
₹8.368M
4.97%
1.05×
Property and equipment
17.78%
Spread over hurdle
(0.18%)