16.01
Revenue₹M
34.23
35.05
36.42
38.22
39.45
40.27
41.13
43.43
45.09
46.38
17.78
3.29%
3.26%
12
20.93
Revenue growth%
3.87
6.68
7.83
9.74
9.11
10.04
11.01
12.38
14.80
13.32
10.60
12.38
9.89
57
15.25
Gross margin%
10.47
8.71
10.62
12.24
12.46
9.79
8.11
10.43
8.20
6.80
4.88
8.20
10.11
73
18.61
Operating margin%
24.30
25.10
25.67
27.52
27.29
26.49
27.82
27.23
25.60
25.06
10.25
26.49
26.08
41
12.42
Net margin%
27.61
28.10
30.98
31.80
33.34
32.14
33.97
34.55
32.42
32.16
29.41
32.42
32.15
89
17.46
P/E ratio (avg)x
12.42
13.12
13.10
13.07
11.82
10.94
10.36
11.02
10.29
9.195
28.97
10.36
11.42
10
22.08
EV/EBITx
12.29
12.36
11.49
11.60
10.11
9.115
9.846
10.17
10.11
9.034
19.96
9.846
10.14
23
15.29
FCF yield (avg)%
13.55
13.50
10.71
7.92
8.30
10.93
13.48
14.75
11.88
11.07
6.71
11.88
11.48
48
22.21
FCF margin%
22.97
25.75
28.44
26.29
28.58
27.13
28.43
26.61
23.82
22.23
5.81
26.61
26.45
25
0.393
FCF / Net incomex
0.944
0.973
0.923
0.838
0.952
0.865
0.953
0.894
0.954
0.958
0.430
0.953
0.948
86
25.68
ROIC%
10.45
9.28
6.50
4.21
6.65
4.80
7.77
7.97
7.12
5.40
9.19
7.12
6.89
16
2.61
Return on equity%
8.73
7.28
6.16
6.27
3.95
3.28
5.00
7.53
10.48
8.75
7.37
7.53
6.77
34
22.56
Return on assets%
15.38
18.13
17.67
20.05
20.97
19.55
22.47
22.26
24.25
25.05
7.44
22.47
20.51
44
7.85
EPS₹
4.45
4.85
5.34
5.69
6.27
5.99
5.57
5.01
5.29
4.81
8.75
(5.18%)
0.17%
—
28.92
EPS growth%
25.37
23.14
20.21
21.05
18.16
17.52
18.92
17.17
15.01
14.42
18.92
17.17
18.54
64
1.47
Bookvalue per sh₹
4.12
4.45
5.29
5.50
5.27
5.56
6.49
7.59
7.93
7.67
1.18
7.81%
6.27%
—
3.23
FCF per share₹
5.90
5.93
6.00
6.52
6.41
7.33
7.55
9.03
9.50
11.33
2.09
12.07%
7.15%
—
4.91
Dividend per sh₹
2.78
3.13
3.44
3.95
4.10
4.90
5.18
5.30
6.20
7.32
6.90
12.27%
11.70%
—
24.60
Div yield (avg)%
19.95
19.24
16.69
14.91
12.77
14.75
13.82
16.30
13.59
11.92
9.52
13.82
14.83
47
10.08
Payout ratio%
25.06
26.21
26.56
28.52
29.20
30.45
31.29
33.76
32.81
32.99
15.96
32.81
29.82
26
4.525
Shares (diluted)M
3.895
4.129
4.283
4.545
4.797
4.816
4.573
4.394
4.603
4.423
4.655
(1.61%)
0.34%
81
28.04
Buyback yield%
28.81
30.42
30.36
27.81
29.14
30.94
30.77
30.58
32.69
33.87
8.36
30.94
30.50
86
1.366
D/E ratiox
1.289
1.420
1.685
1.910
1.954
2.317
2.289
2.518
2.551
2.755
1.493
2.518
2.122
5
47.07
Enterprise value₹M
47.63
47.03
50.18
46.00
40.99
37.76
41.11
44.28
40.72
37.99
27.12
(1.51%)
(1.46%)
85
8.438
LT debt₹M
23.46
28.12
27.29
28.85
31.87
37.89
40.12
46.49
46.23
48.11
15.29
8.59%
7.50%
24
Revenue
₹46.38M
3.26%
1.00×
Cost of revenue
₹25.19M
3.00%
0.98×
Operating expenses
₹11.58M
3.65%
1.04×
Goodwill & intangibles
19.39%
Cash and investments
15.67%
Spread over hurdle
20.25%