19.65
Revenue₹M
36.83
39.46
41.59
44.74
48.67
52.10
55.48
59.02
62.95
67.44
20.91
6.74%
6.77%
54
4.95
Revenue growth%
25.58
28.49
25.96
25.11
25.03
26.38
26.34
25.85
24.09
23.40
29.53
25.85
25.71
93
24.87
Gross margin%
13.20
15.10
17.20
16.42
14.59
13.05
13.15
12.49
13.59
13.73
12.31
13.15
13.66
39
5.74
Operating margin%
26.00
24.11
23.76
24.24
22.19
23.81
25.24
23.14
25.31
23.95
6.07
23.95
24.03
23
17.11
Net margin%
22.53
23.03
24.32
25.26
25.63
23.40
20.80
19.55
20.34
17.61
7.02
20.34
22.78
92
18.75
P/E ratio (avg)x
11.99
10.18
9.228
9.175
8.720
9.299
9.766
8.960
9.597
10.25
33.80
9.597
9.448
83
28.71
EV/EBITx
9.453
9.568
10.70
11.24
10.80
10.65
11.86
13.01
13.18
14.57
12.20
13.01
11.02
48
15.63
FCF yield (avg)%
23.64
21.32
23.49
26.21
23.71
21.62
21.55
20.66
20.03
20.76
11.28
20.76
21.58
71
19.65
FCF margin%
6.61
6.24
7.86
7.67
8.33
9.60
9.73
10.54
12.92
13.74
2.01
10.54
8.96
25
0.531
FCF / Net incomex
1.567
1.381
1.507
1.676
1.567
1.734
1.539
1.510
1.451
1.499
1.336
1.510
1.525
53
16.02
ROIC%
17.64
16.13
16.88
17.47
18.99
17.16
16.30
16.86
19.83
21.50
26.02
17.16
17.32
71
10.39
Return on equity%
12.61
13.61
11.28
14.11
14.27
11.49
13.26
12.31
9.66
11.54
27.93
11.54
12.46
48
3.18
Return on assets%
3.21
3.70
2.77
4.28
6.21
7.18
5.88
3.53
1.08
0.40
26.68
3.53
3.61
62
1.13
EPS₹
1.46
1.45
1.53
1.43
1.54
1.55
1.74
1.61
1.55
1.41
1.26
(1.73%)
0.51%
—
7.81
EPS growth%
23.12
23.52
22.53
21.13
23.86
25.09
25.55
27.37
29.05
26.84
3.29
26.84
24.47
65
1.48
Bookvalue per sh₹
0.52
0.57
0.61
0.67
0.77
0.87
0.91
0.89
1.02
1.01
1.48
5.60%
6.50%
—
0.42
FCF per share₹
1.62
1.80
1.63
1.65
1.64
1.68
1.80
1.73
1.79
1.86
0.86
2.57%
1.13%
—
0.94
Dividend per sh₹
1.51
1.69
1.80
1.69
1.66
1.79
1.83
2.10
2.31
2.70
1.80
10.12%
6.27%
—
12.35
Div yield (avg)%
14.64
14.06
11.56
13.76
15.66
15.03
15.74
14.03
13.67
12.30
23.87
14.03
14.05
95
21.22
Payout ratio%
18.91
17.17
19.08
18.93
17.83
18.68
16.48
18.47
20.12
19.84
12.29
18.68
18.80
45
13.97
Shares (diluted)M
13.79
12.45
11.64
10.50
10.41
9.698
10.61
11.29
9.824
9.087
14.10
(2.68%)
(3.74%)
77
15.41
Buyback yield%
25.19
22.34
20.36
22.05
23.66
23.84
24.47
22.92
22.22
20.01
16.94
22.92
22.63
55
0.539
D/E ratiox
0.466
0.469
0.431
0.398
0.361
0.334
0.351
0.333
0.330
0.347
1.518
0.334
0.356
50
13.07
Enterprise value₹M
31.36
33.40
34.48
31.45
33.91
35.77
32.34
30.51
31.95
34.58
29.27
0.39%
1.33%
22
54.69
LT debt₹M
37.76
35.79
39.75
39.37
37.26
37.53
37.56
39.06
44.88
42.87
35.71
2.85%
0.56%
51
Revenue
₹67.44M
6.77%
1.00×
Cost of revenue
₹32.64M
6.25%
0.95×
Operating expenses
₹13.96M
7.32%
1.05×
Property and equipment
14.66%
Cash and investments
14.03%
Spread over hurdle
14.26%