9.894
Revenue₹M
5.841
6.169
6.694
7.209
7.806
8.489
9.158
9.892
10.81
11.33
10.15
7.74%
7.31%
43
22.93
Revenue growth%
13.24
11.64
10.60
9.10
10.32
11.24
8.35
9.28
10.34
10.12
7.39
10.12
10.33
66
13.60
Gross margin%
12.22
11.69
10.93
10.50
9.08
6.20
6.77
6.20
7.26
4.38
10.62
6.20
8.17
62
27.62
Operating margin%
3.79
5.01
3.18
2.73
3.85
5.29
5.00
3.35
4.41
1.57
22.92
4.41
3.82
71
15.96
Net margin%
14.82
12.63
10.53
13.29
11.11
11.89
14.28
17.20
14.23
12.12
11.17
14.23
12.96
88
8.061
P/E ratio (avg)x
38.84
40.58
41.40
42.68
44.49
43.28
43.64
51.09
49.59
49.40
9.686
49.40
43.46
8
16.61
EV/EBITx
7.560
7.209
6.892
6.886
7.622
7.618
8.433
7.359
8.029
8.264
12.84
8.029
7.589
57
23.74
FCF yield (avg)%
3.65
4.34
2.93
3.55
4.62
4.46
7.09
9.95
10.61
10.88
28.95
9.95
4.54
91
4.79
FCF margin%
16.11
18.42
20.31
22.74
21.10
20.15
23.14
24.03
22.62
22.67
23.47
22.67
21.86
23
0.385
FCF / Net incomex
0.603
0.549
0.512
0.452
0.419
0.410
0.384
0.365
0.370
0.362
1.491
0.370
0.415
44
2.64
ROIC%
12.19
11.22
8.93
11.25
8.63
9.20
6.64
8.34
8.55
9.75
15.83
8.55
9.07
42
5.96
Return on equity%
12.18
10.24
10.95
11.34
9.45
10.79
7.86
5.09
3.55
2.38
4.67
5.09
9.85
12
6.40
Return on assets%
19.72
22.33
22.25
23.95
25.17
26.56
23.72
24.71
25.42
23.84
25.40
24.71
23.90
12
1.29
EPS₹
1.38
1.45
1.52
1.59
1.56
1.40
1.40
1.36
1.30
1.29
1.34
(3.79%)
(0.16%)
—
9.37
EPS growth%
10.42
12.09
9.84
9.63
7.84
10.37
12.89
11.73
11.67
13.93
21.58
11.73
11.04
18
0.88
Bookvalue per sh₹
0.39
0.38
0.40
0.39
0.38
0.39
0.44
0.40
0.46
0.45
0.77
3.44%
0.67%
—
1.06
FCF per share₹
1.34
1.45
1.54
1.40
1.36
1.18
1.16
1.12
1.19
1.19
1.79
(2.68%)
(1.69%)
—
2.01
Dividend per sh₹
2.43
2.59
2.51
2.16
2.34
2.55
2.24
2.10
2.13
1.98
1.42
(3.36%)
(1.26%)
—
19.48
Div yield (avg)%
15.97
15.48
16.76
16.32
16.06
17.29
16.60
17.11
15.83
16.82
19.08
16.82
16.46
12
15.87
Payout ratio%
24.82
23.00
20.71
19.00
21.57
21.89
20.17
19.41
18.53
16.36
10.51
19.41
20.44
70
4.806
Shares (diluted)M
6.466
6.179
5.872
5.801
6.268
6.587
6.261
7.141
7.088
6.652
4.853
1.20%
0.35%
88
25.20
Buyback yield%
11.07
10.55
8.22
6.86
6.36
6.35
3.98
3.21
4.72
5.51
24.02
4.72
6.35
64
0.540
D/E ratiox
1.579
1.733
1.876
2.038
2.158
2.233
2.247
2.059
1.847
1.967
1.662
2.059
2.002
69
9.765
Enterprise value₹M
7.513
7.776
7.028
7.509
7.320
7.118
6.513
6.361
6.841
6.009
4.366
(3.87%)
(1.81%)
92
3.077
LT debt₹M
11.19
12.49
14.26
14.76
14.77
14.42
14.86
16.57
18.48
18.70
12.13
4.82%
6.71%
40
Revenue
₹11.33M
7.31%
1.00×
Cost of revenue
₹7.931M
7.31%
1.00×
Operating expenses
₹1.618M
7.12%
0.98×
Goodwill & intangibles
19.78%
Property and equipment
19.23%
Spread over hurdle
(5.55%)