8.839
Revenue₹M
3.501
3.839
4.151
4.494
4.881
5.357
5.777
6.118
6.641
7.013
9.050
7.52%
7.84%
44
16.15
Revenue growth%
7.85
9.79
9.11
6.43
8.53
6.42
4.79
4.27
5.09
3.78
21.87
4.79
6.42
52
24.50
Gross margin%
16.09
14.83
13.61
15.29
15.65
13.05
10.46
7.50
9.49
6.89
6.81
9.49
13.33
9
15.08
Operating margin%
20.97
20.14
18.96
20.14
17.47
15.50
14.24
11.30
9.02
6.46
28.22
11.30
16.49
24
16.24
Net margin%
6.44
6.81
6.48
4.92
7.01
4.75
6.83
5.11
3.04
2.92
23.27
4.75
5.77
47
11.42
P/E ratio (avg)x
22.09
22.07
19.55
17.47
16.97
17.49
18.31
19.20
17.97
18.90
9.573
18.31
18.60
37
37.42
EV/EBITx
10.23
9.270
8.383
7.727
6.649
6.452
5.956
5.261
5.623
5.364
12.67
5.623
6.551
51
27.43
FCF yield (avg)%
13.27
13.96
12.74
9.94
8.25
9.87
8.26
6.99
7.70
6.74
13.83
7.70
9.06
51
8.08
FCF margin%
22.69
22.92
20.75
21.13
23.70
22.32
20.03
17.88
15.93
17.76
21.56
17.88
20.94
44
1.683
FCF / Net incomex
0.484
0.491
0.418
0.369
0.395
0.364
0.351
0.297
0.301
0.299
0.940
0.301
0.366
12
16.45
ROIC%
13.03
13.39
13.90
15.46
16.63
15.65
18.53
18.13
15.23
13.18
28.30
15.65
15.34
27
21.15
Return on equity%
16.76
18.09
16.86
15.48
16.04
16.55
13.77
13.70
11.07
11.20
11.97
13.70
15.76
73
3.50
Return on assets%
25.59
24.62
23.55
22.34
24.89
22.49
22.76
25.36
23.84
25.44
29.38
23.84
24.23
69
4.73
EPS₹
6.87
7.22
7.60
7.13
8.08
7.55
8.13
8.20
8.80
9.15
5.30
2.52%
2.05%
—
13.72
EPS growth%
24.94
25.47
25.19
25.43
26.30
26.59
23.80
22.31
24.75
25.12
6.38
24.75
25.16
17
7.15
Bookvalue per sh₹
6.92
7.80
7.77
8.29
8.45
9.58
9.56
10.78
13.00
13.02
4.02
9.02%
6.32%
—
3.74
FCF per share₹
1.36
1.43
1.42
1.34
1.24
1.20
1.15
1.09
0.95
0.88
7.97
(6.69%)
(5.36%)
—
8.41
Dividend per sh₹
5.90
5.79
5.11
5.48
4.98
5.55
5.26
5.47
5.88
5.97
2.82
3.68%
(1.21%)
—
17.05
Div yield (avg)%
20.91
19.43
18.50
17.42
17.24
19.60
21.35
24.14
26.38
26.32
16.16
24.14
20.26
80
29.08
Payout ratio%
36.42
36.70
35.87
37.32
34.61
35.79
36.01
33.88
34.71
36.03
5.37
35.79
35.94
33
0.921
Shares (diluted)M
1.623
1.961
2.025
2.458
2.614
2.627
3.173
3.580
4.187
4.271
0.954
10.32%
11.47%
14
21.39
Buyback yield%
12.69
12.86
9.91
8.53
8.43
9.09
6.62
7.04
7.11
8.33
20.26
7.11
8.48
62
1.125
D/E ratiox
1.540
1.712
1.931
1.993
2.052
2.083
2.409
2.353
2.393
2.335
0.254
2.353
2.067
44
2.685
Enterprise value₹M
7.266
8.294
8.864
8.999
10.35
10.97
13.13
15.43
15.61
18.00
6.603
11.72%
10.28%
74
6.028
LT debt₹M
3.852
3.854
3.793
4.046
4.101
3.880
3.524
3.482
3.735
3.733
6.509
(1.86%)
0.79%
8
Revenue
₹7.013M
7.84%
1.00×
Cost of revenue
₹4.909M
7.84%
1.00×
Operating expenses
₹1.441M
7.91%
1.01×
Property and equipment
16.85%
Cash and investments
16.84%
Spread over hurdle
(14.07%)