17.54
Revenue₹M
14.77
15.39
15.98
17.12
18.28
18.86
20.18
21.65
23.20
24.19
19.31
5.75%
5.69%
64
5.86
Revenue growth%
24.84
23.37
23.41
21.77
21.94
23.60
23.86
22.65
24.79
24.16
15.85
23.86
23.51
75
23.22
Gross margin%
23.89
21.54
24.36
23.50
22.92
22.77
20.47
19.67
21.06
22.91
18.14
21.06
22.84
58
15.17
Operating margin%
20.09
18.80
19.10
17.03
19.70
22.45
25.44
25.41
26.42
28.47
2.47
25.44
21.27
82
12.46
Net margin%
2.98
3.65
6.42
8.03
9.56
9.24
7.21
5.12
2.78
2.62
3.99
5.12
5.77
37
17.23
P/E ratio (avg)x
31.73
36.15
39.41
45.61
49.41
54.01
61.42
69.82
74.33
79.45
15.57
69.82
51.71
72
18.58
EV/EBITx
54.42
54.07
52.93
52.11
49.11
57.73
67.50
68.02
80.18
81.79
30.97
68.02
56.07
76
4.33
FCF yield (avg)%
21.13
19.45
21.98
22.00
22.77
19.95
20.93
18.19
19.22
17.58
9.49
19.22
20.44
29
7.65
FCF margin%
6.01
3.85
2.54
3.22
5.82
5.76
4.47
1.99
0.77
1.42
24.51
1.99
3.54
11
1.284
FCF / Net incomex
1.406
1.465
1.503
1.445
1.421
1.417
1.382
1.432
1.267
1.154
1.628
1.382
1.419
9
4.15
ROIC%
11.72
13.51
15.57
12.81
10.53
12.14
12.72
11.78
14.25
15.66
27.22
12.72
12.77
17
4.89
Return on equity%
23.14
20.29
23.16
24.22
23.86
22.94
25.77
23.10
22.09
20.50
28.62
22.94
23.12
17
10.54
Return on assets%
18.88
20.22
18.50
15.52
14.38
14.32
17.17
15.76
13.23
11.29
17.41
14.32
15.64
9
61.82
EPS₹
70.59
64.30
67.60
69.43
66.45
67.00
59.86
63.61
62.51
65.09
68.24
(0.41%)
(0.80%)
—
25.95
EPS growth%
5.81
4.43
4.64
2.29
2.66
5.17
2.87
4.09
5.39
5.80
18.17
5.17
4.53
31
39.74
Bookvalue per sh₹
32.20
33.92
32.80
33.43
32.38
31.43
30.85
36.72
41.28
41.42
81.31
5.04%
3.52%
—
90.82
FCF per share₹
71.95
66.40
68.98
72.00
76.72
79.47
75.81
74.39
67.74
71.58
75.20
(1.38%)
(0.33%)
—
82.17
Dividend per sh₹
124.29
122.92
132.66
128.46
117.33
130.17
117.73
106.81
119.75
108.04
99.20
(1.64%)
(0.30%)
—
13.59
Div yield (avg)%
4.24
1.60
0.98
0.40
0.40
1.79
0.40
1.15
0.40
0.40
12.39
0.40
0.69
37
12.74
Payout ratio%
19.70
17.67
17.62
17.76
19.71
22.53
19.66
20.91
19.83
19.75
10.23
19.83
19.71
47
0.287
Shares (diluted)M
0.274
0.286
0.301
0.278
0.276
0.293
0.321
0.294
0.307
0.305
0.276
2.00%
(0.32%)
26
19.57
Buyback yield%
35.23
35.03
33.54
31.07
32.05
31.67
28.88
29.46
28.52
27.60
28.99
28.88
31.37
15
0.523
D/E ratiox
0.872
0.813
0.899
0.944
1.021
1.113
1.060
1.220
1.228
1.296
1.143
1.220
1.041
27
27.17
Enterprise value₹M
8.944
10.48
10.20
11.53
12.72
11.92
13.25
14.71
15.29
16.70
5.041
5.59%
7.85%
22
24.98
LT debt₹M
40.95
47.63
45.52
46.09
47.84
45.31
45.82
52.77
54.38
55.71
16.81
3.09%
3.58%
18
Revenue
₹24.19M
5.69%
1.00×
Cost of revenue
₹12.93M
5.39%
0.97×
Operating expenses
₹4.899M
5.83%
1.01×
Goodwill & intangibles
17.87%
Spread over hurdle
(0.50%)