15.07
Revenue₹M
14.84
15.50
16.22
16.75
17.42
18.21
18.76
18.96
19.90
20.52
15.44
3.33%
3.38%
61
6.69
Revenue growth%
0.40
0.56
0.40
2.30
3.81
3.06
1.56
0.40
0.40
0.79
23.83
0.79
0.67
81
21.35
Gross margin%
3.82
5.32
5.27
3.64
1.59
0.94
0.40
0.40
0.40
0.87
5.32
0.40
1.27
22
18.52
Operating margin%
7.75
10.14
9.84
10.19
13.03
14.10
14.89
15.86
17.55
15.53
13.94
15.53
13.57
19
20.38
Net margin%
22.00
21.35
19.82
21.58
19.00
20.80
21.37
19.51
17.35
15.97
17.25
19.51
20.31
13
8.286
P/E ratio (avg)x
35.84
34.40
38.26
42.37
41.81
45.35
46.55
47.78
54.99
52.40
27.80
47.78
43.86
77
15.63
EV/EBITx
21.07
22.42
20.44
18.83
17.22
15.48
16.49
15.18
14.77
14.49
37.59
15.18
16.85
54
15.21
FCF yield (avg)%
16.84
17.93
19.99
20.57
21.35
19.11
21.66
19.30
20.58
18.08
29.30
19.30
19.65
95
28.31
FCF margin%
6.08
3.64
0.84
1.83
0.40
0.40
0.40
0.55
0.40
0.40
18.70
0.40
0.47
66
0.859
FCF / Net incomex
2.205
2.297
2.596
2.731
3.139
3.327
3.465
3.970
3.787
4.116
1.161
3.787
3.233
81
26.22
ROIC%
3.77
3.83
6.07
3.08
5.92
6.85
4.35
3.57
4.03
2.08
24.04
4.03
3.93
80
8.91
Return on equity%
19.32
21.52
19.61
18.54
16.76
18.84
16.40
16.18
18.33
21.28
22.52
18.33
18.69
21
25.68
Return on assets%
29.39
30.70
28.55
27.32
25.77
25.09
23.84
24.03
21.30
19.92
22.46
23.84
25.43
62
7.88
EPS₹
4.75
4.45
4.61
4.87
4.57
4.64
4.57
4.08
3.81
3.88
8.80
(3.24%)
(3.14%)
—
16.10
EPS growth%
11.62
9.52
11.50
11.93
10.14
9.03
6.48
8.77
6.04
5.53
29.91
6.48
9.28
25
8.10
Bookvalue per sh₹
14.70
15.60
15.35
16.98
16.48
18.38
19.20
19.40
17.93
19.36
13.20
3.27%
2.14%
—
3.92
FCF per share₹
9.46
8.35
8.23
7.59
7.37
7.34
7.57
6.92
6.14
5.51
13.68
(5.63%)
(6.40%)
—
7.92
Dividend per sh₹
8.07
8.23
8.27
9.02
9.35
8.62
9.04
9.36
8.62
8.61
6.68
(1.64%)
(0.36%)
—
4.09
Div yield (avg)%
17.18
19.53
18.58
18.28
16.45
15.62
13.14
12.98
15.12
12.28
28.39
13.14
16.03
63
29.63
Payout ratio%
24.36
26.00
24.70
24.60
25.63
23.16
23.01
22.99
20.58
18.21
21.25
22.99
23.76
74
1.222
Shares (diluted)M
1.237
1.110
1.189
1.163
1.298
1.182
1.284
1.235
1.371
1.247
1.204
(0.79%)
(0.78%)
42
19.81
Buyback yield%
12.11
10.26
11.04
8.27
10.72
10.96
9.74
8.62
6.50
6.93
7.31
8.62
10.00
6
0.139
D/E ratiox
1.287
1.360
1.472
1.449
1.639
1.824
2.087
2.343
2.579
2.932
0.267
2.343
1.732
58
14.80
Enterprise value₹M
4.258
4.654
4.528
4.237
3.865
4.065
4.283
4.326
4.064
4.290
11.24
2.11%
0.49%
66
12.81
LT debt₹M
12.04
13.50
12.88
14.25
15.52
17.07
17.34
18.75
18.37
20.90
14.62
6.13%
6.54%
92
Revenue
₹20.52M
3.38%
1.00×
Cost of revenue
₹14.37M
3.38%
1.00×
Operating expenses
₹2.662M
2.52%
0.92×
Goodwill & intangibles
15.70%