11.48
Revenue₹M
12.20
12.65
12.93
13.43
13.99
14.43
14.93
15.71
16.25
17.11
11.93
4.11%
3.95%
23
28.97
Revenue growth%
15.42
13.16
15.90
18.65
17.05
16.63
18.73
20.37
18.28
21.04
27.06
18.73
17.66
78
25.36
Gross margin%
25.24
26.34
23.98
22.23
21.59
20.51
21.98
21.99
20.22
18.03
6.17
20.51
21.99
66
11.17
Operating margin%
22.76
21.84
21.76
19.35
17.11
16.59
17.87
18.88
19.16
20.39
3.00
18.88
19.26
44
8.55
Net margin%
17.68
20.07
20.24
19.96
21.36
23.78
23.12
23.58
26.51
25.86
18.35
23.78
22.24
34
31.99
P/E ratio (avg)x
22.08
21.19
21.55
24.67
25.57
28.49
32.82
38.93
45.95
47.87
6.300
38.93
27.03
73
12.90
EV/EBITx
38.25
40.70
44.99
43.70
39.98
38.25
36.90
36.39
37.94
40.00
36.02
37.94
39.11
60
11.37
FCF yield (avg)%
23.78
22.13
19.36
17.68
18.85
17.68
19.15
21.90
21.58
21.75
9.35
21.58
20.47
38
20.65
FCF margin%
29.73
27.84
25.70
27.48
24.90
24.37
25.08
24.40
26.18
28.45
4.06
25.08
25.94
71
0.760
FCF / Net incomex
0.391
0.372
0.400
0.422
0.416
0.453
0.487
0.492
0.556
0.510
0.429
0.492
0.438
38
12.03
ROIC%
22.52
21.31
21.83
24.27
25.76
26.84
24.09
21.86
21.66
24.06
24.98
24.06
23.29
28
17.91
Return on equity%
26.69
28.83
30.50
29.17
31.37
29.76
28.30
28.09
28.49
25.99
23.33
28.30
28.66
38
16.12
Return on assets%
8.65
9.38
8.79
6.71
9.03
11.46
12.78
13.05
14.24
14.04
22.63
13.05
10.42
82
0.79
EPS₹
0.84
0.88
0.97
0.97
1.06
1.17
1.18
1.25
1.13
1.04
0.82
(0.31%)
1.28%
—
19.85
EPS growth%
19.13
17.56
15.52
13.61
15.59
16.22
19.02
17.95
15.63
18.57
20.21
17.95
16.89
6
0.57
Bookvalue per sh₹
0.68
0.65
0.69
0.68
0.73
0.78
0.83
0.74
0.80
0.75
0.82
0.38%
0.46%
—
0.98
FCF per share₹
0.55
0.53
0.47
0.40
0.41
0.44
0.37
0.35
0.32
0.32
0.97
(4.93%)
(7.00%)
—
0.86
Dividend per sh₹
1.15
1.28
1.29
1.45
1.56
1.52
1.64
1.82
1.65
1.85
1.41
3.41%
4.27%
—
27.01
Div yield (avg)%
31.02
32.09
30.88
32.08
30.99
30.50
32.20
32.77
35.20
33.60
2.26
32.77
32.09
19
2.03
Payout ratio%
2.86
4.25
2.84
4.22
6.21
3.44
4.55
6.76
8.37
10.24
9.06
6.76
4.40
79
6.509
Shares (diluted)M
7.567
8.579
8.524
8.733
9.951
9.914
11.11
12.06
13.08
12.27
6.489
4.29%
4.92%
49
18.88
Buyback yield%
3.64
5.93
5.01
2.71
0.40
0.40
2.85
4.14
6.07
6.87
4.55
4.14
3.89
8
1.693
D/E ratiox
0.568
0.526
0.532
0.504
0.493
0.519
0.508
0.490
0.506
0.501
0.600
0.506
0.507
50
5.942
Enterprise value₹M
11.86
11.39
10.57
10.73
10.63
9.693
8.695
8.307
8.682
9.273
8.437
(2.70%)
(2.63%)
65
3.293
LT debt₹M
16.73
19.14
18.97
18.89
18.60
20.28
22.61
24.16
25.54
30.43
3.503
10.35%
7.27%
89
Revenue
₹17.11M
3.95%
1.00×
Cost of revenue
₹11.98M
3.95%
1.00×
Operating expenses
₹2.585M
4.13%
1.02×
Goodwill & intangibles
14.62%
Spread over hurdle
41.87%