13.94
Revenue₹M
14.24
15.08
16.30
17.33
18.20
19.64
20.33
21.61
22.45
23.45
14.90
5.20%
5.62%
82
24.39
Revenue growth%
14.43
11.45
11.63
14.34
12.03
14.42
12.21
14.04
14.04
11.14
12.50
14.04
13.12
92
16.87
Gross margin%
8.04
7.39
8.24
5.49
2.51
3.82
5.87
3.53
0.93
3.06
3.06
3.53
4.66
47
24.45
Operating margin%
8.65
8.70
7.94
8.37
8.12
7.75
9.57
9.38
7.36
4.92
6.31
7.75
8.25
75
26.05
Net margin%
28.11
29.56
28.22
30.63
28.10
25.83
28.67
26.38
27.77
29.81
28.38
27.77
28.16
27
11.31
P/E ratio (avg)x
6.896
6.169
6.637
6.589
7.043
7.053
6.378
6.271
5.562
5.737
7.207
6.271
6.484
84
26.22
EV/EBITx
18.41
21.55
21.49
21.63
24.67
26.66
27.41
26.75
31.59
32.89
31.97
27.41
25.66
18
20.25
FCF yield (avg)%
16.52
15.44
17.48
18.42
16.99
17.75
15.41
17.22
15.27
17.76
26.52
17.22
17.11
79
8.36
FCF margin%
14.77
14.39
13.41
13.86
15.26
16.09
17.79
17.77
15.70
17.09
11.08
17.09
15.48
41
1.566
FCF / Net incomex
0.324
0.330
0.357
0.392
0.436
0.424
0.491
0.494
0.484
0.480
1.001
0.484
0.430
85
11.84
ROIC%
12.37
12.15
12.13
11.06
12.01
11.22
8.78
8.91
10.17
8.28
3.23
8.91
11.14
41
20.25
Return on equity%
24.68
22.63
22.32
22.72
21.16
20.07
19.58
21.78
20.57
21.86
21.85
20.57
21.82
82
27.66
Return on assets%
1.41
2.80
1.98
2.25
4.94
4.35
5.06
5.92
4.69
6.78
21.63
5.06
4.52
69
1.68
EPS₹
1.67
1.81
1.83
1.73
1.58
1.64
1.50
1.59
1.80
2.00
1.78
4.76%
3.10%
—
14.45
EPS growth%
6.82
9.37
8.42
8.89
10.95
9.81
7.59
7.00
9.24
11.29
27.57
9.24
9.07
57
4.28
Bookvalue per sh₹
1.01
1.14
1.31
1.25
1.21
1.25
1.40
1.58
1.55
1.65
4.30
6.31%
5.57%
—
1.79
FCF per share₹
3.18
3.08
2.81
3.12
2.80
2.63
2.40
2.49
2.40
2.43
1.50
(2.74%)
(3.38%)
—
3.19
Dividend per sh₹
2.52
2.79
2.88
3.08
3.08
3.64
4.02
4.80
5.00
5.22
1.66
11.08%
8.22%
—
16.39
Div yield (avg)%
21.22
23.54
25.07
27.96
29.66
28.51
26.93
28.25
27.05
30.03
22.26
28.25
27.50
9
5.26
Payout ratio%
6.23
4.46
6.21
4.03
6.58
6.58
5.77
7.85
8.07
6.19
14.11
6.58
6.22
15
3.995
Shares (diluted)M
4.103
3.722
3.997
3.582
3.980
4.021
4.151
4.307
4.338
4.000
4.085
0.10%
(1.03%)
53
9.16
Buyback yield%
12.92
15.36
13.51
11.92
13.96
14.08
12.81
11.56
12.37
13.25
15.77
12.81
13.09
65
0.752
D/E ratiox
1.124
1.189
1.357
1.538
1.458
1.588
1.536
1.643
1.642
1.591
1.447
1.591
1.537
86
7.254
Enterprise value₹M
9.223
9.693
8.890
8.030
6.877
6.030
5.305
4.706
4.677
4.002
16.03
(10.26%)
(8.03%)
45
11.27
LT debt₹M
12.18
12.76
12.70
11.89
12.72
12.26
13.13
13.71
12.20
11.70
14.34
(1.66%)
(0.97%)
29
Revenue
₹23.45M
5.62%
1.00×
Cost of revenue
₹16.41M
5.62%
1.00×
Operating expenses
₹5.129M
6.09%
1.04×
Cash and investments
20.26%
Goodwill & intangibles
19.40%
Spread over hurdle
(4.03%)