13.71
Revenue₹M
7.537
8.087
8.470
9.135
9.934
10.65
11.40
12.36
13.29
13.89
14.14
6.94%
6.90%
77
6.54
Revenue growth%
24.95
23.03
24.82
22.66
25.37
27.93
30.07
32.78
32.84
33.48
6.38
32.78
26.65
40
5.39
Gross margin%
28.64
28.29
28.54
28.18
27.67
25.59
27.94
25.32
25.26
24.13
24.87
25.32
27.80
75
7.55
Operating margin%
7.28
7.00
7.76
7.73
5.49
2.88
5.36
8.07
10.54
10.81
9.53
8.07
7.50
38
24.10
Net margin%
14.51
15.96
14.63
11.71
11.78
11.62
10.77
11.75
12.27
9.91
28.08
11.62
11.77
75
6.798
P/E ratio (avg)x
37.63
40.79
38.21
36.97
40.37
44.18
45.50
46.34
51.38
55.80
21.37
46.34
42.48
66
35.59
EV/EBITx
34.01
38.85
37.58
36.34
42.22
48.84
48.76
54.45
60.65
61.16
9.963
54.45
45.49
62
23.53
FCF yield (avg)%
31.20
31.20
34.14
33.93
33.84
34.53
32.76
33.82
35.41
36.23
21.95
34.53
33.88
23
6.51
FCF margin%
9.77
11.54
9.39
8.13
8.57
6.81
7.86
9.75
10.40
8.44
14.80
8.44
8.98
94
1.072
FCF / Net incomex
1.818
1.869
2.250
2.474
2.481
2.792
3.041
3.395
3.367
4.012
0.561
3.367
2.636
13
22.93
ROIC%
2.74
3.00
2.55
2.59
1.06
2.69
0.95
0.40
2.09
2.45
29.75
2.09
2.50
74
4.59
Return on equity%
11.45
10.54
8.13
5.79
6.06
7.55
6.42
7.57
4.66
5.20
27.34
6.42
6.98
69
13.37
Return on assets%
20.58
22.01
24.01
21.69
19.94
18.18
15.58
16.98
14.31
16.27
23.86
16.27
19.06
77
0.42
EPS₹
2.60
2.69
3.05
3.14
3.40
3.92
3.92
4.18
4.46
4.43
0.47
5.46%
5.27%
—
6.39
EPS growth%
33.97
36.53
33.58
32.97
32.94
34.74
33.47
31.92
32.77
34.94
23.28
33.47
33.52
87
0.76
Bookvalue per sh₹
0.85
0.90
0.99
0.95
0.94
0.91
0.79
0.80
0.79
0.80
1.22
(3.02%)
0.39%
—
0.62
FCF per share₹
0.34
0.33
0.32
0.37
0.39
0.43
0.47
0.48
0.44
0.40
1.47
0.49%
2.88%
—
0.34
Dividend per sh₹
0.91
1.01
1.03
1.18
1.17
1.18
1.21
1.28
1.53
1.63
1.28
6.91%
7.80%
—
20.31
Div yield (avg)%
13.73
14.76
16.92
19.51
19.95
19.00
19.52
17.79
15.23
13.10
16.53
17.79
17.35
78
29.92
Payout ratio%
26.84
27.94
27.16
26.88
25.04
26.99
24.22
21.36
22.80
25.77
13.78
24.22
26.31
57
4.900
Shares (diluted)M
6.079
6.701
7.371
7.293
7.665
8.235
7.594
7.828
8.114
8.378
5.043
1.80%
4.26%
30
17.34
Buyback yield%
25.12
25.74
24.38
22.47
24.23
23.35
21.99
24.04
22.27
20.97
21.40
22.27
23.70
54
1.357
D/E ratiox
1.129
1.111
1.085
0.950
0.898
0.913
0.818
0.761
0.813
0.873
1.459
0.818
0.905
19
13.80
Enterprise value₹M
8.840
7.853
8.798
7.892
8.779
9.739
10.85
9.973
10.90
11.85
2.688
6.18%
1.96%
31
10.65
LT debt₹M
13.73
13.60
14.55
15.82
17.49
18.54
18.68
20.71
22.49
21.43
4.815
4.15%
5.00%
11
Revenue
₹13.89M
6.90%
1.00×
Cost of revenue
₹7.214M
7.22%
1.03×
Operating expenses
₹2.537M
6.12%
0.93×
Property and equipment
15.64%
Cash and investments
15.54%
Spread over hurdle
17.73%