9.559
Revenue₹M
8.758
9.068
9.597
10.09
10.61
11.08
11.55
11.99
12.17
12.62
10.54
3.53%
4.14%
92
22.22
Revenue growth%
33.26
30.59
29.88
29.16
29.60
32.57
29.58
30.61
28.60
31.02
17.67
30.61
30.23
30
15.43
Gross margin%
9.31
11.21
13.49
12.02
9.33
8.73
6.01
6.88
4.92
2.62
23.23
6.01
9.02
43
8.69
Operating margin%
18.70
20.90
21.00
21.92
19.48
19.40
17.95
17.33
14.89
12.37
28.30
17.33
19.05
20
25.84
Net margin%
21.02
18.27
21.00
21.61
21.26
20.67
20.77
20.77
21.16
19.86
16.06
20.77
20.89
92
17.90
P/E ratio (avg)x
23.54
26.11
24.16
25.86
28.00
31.53
30.86
27.86
30.12
32.87
24.28
30.86
27.93
82
16.07
EV/EBITx
38.22
36.42
34.95
35.77
34.29
36.31
38.87
41.13
46.32
54.16
20.37
41.13
37.32
43
20.12
FCF yield (avg)%
11.80
12.91
13.88
11.06
9.85
11.06
13.92
16.84
18.79
16.70
15.72
16.70
13.39
66
20.18
FCF margin%
5.82
6.75
4.02
3.83
6.06
5.98
5.27
2.58
4.70
5.04
24.19
5.04
5.15
40
0.221
FCF / Net incomex
2.106
2.337
2.161
2.172
2.236
2.184
2.185
2.103
2.335
2.682
0.721
2.185
2.185
64
29.38
ROIC%
29.02
30.00
30.11
27.25
24.89
27.14
26.48
23.95
23.53
22.71
10.67
23.95
26.81
74
9.19
Return on equity%
5.73
4.93
7.53
8.14
7.62
9.96
6.97
4.70
3.66
6.22
20.66
6.22
6.60
20
13.95
Return on assets%
18.07
18.74
19.22
18.92
19.47
21.62
23.05
23.72
22.47
24.29
15.55
23.05
20.55
89
1.82
EPS₹
3.45
3.96
4.12
4.65
4.46
4.26
4.67
4.57
4.96
5.54
1.91
4.45%
6.06%
—
5.47
EPS growth%
22.67
21.22
19.55
17.89
15.31
14.63
14.35
17.02
19.73
19.85
10.32
17.02
18.72
39
0.98
Bookvalue per sh₹
0.55
0.54
0.57
0.63
0.71
0.75
0.71
0.78
0.72
0.82
2.40
3.01%
4.69%
—
1.53
FCF per share₹
0.73
0.74
0.70
0.74
0.72
0.68
0.68
0.63
0.72
0.67
1.87
(1.46%)
0.32%
—
1.75
Dividend per sh₹
0.83
0.83
0.96
1.04
1.05
1.05
1.17
1.11
1.15
1.21
1.12
2.87%
3.64%
—
12.97
Div yield (avg)%
23.51
20.69
22.11
22.54
22.75
25.70
26.49
24.93
22.15
24.73
25.12
24.93
23.13
18
28.65
Payout ratio%
30.89
31.99
33.96
33.04
30.82
30.28
31.30
29.89
31.20
28.47
27.01
30.28
31.05
56
4.409
Shares (diluted)M
3.310
3.601
3.311
3.062
2.695
2.405
2.209
2.115
2.241
2.343
4.422
(2.76%)
(4.47%)
46
18.68
Buyback yield%
13.47
12.68
15.52
18.50
19.91
22.85
20.82
20.76
22.23
19.30
8.89
20.82
19.61
5
1.318
D/E ratiox
1.462
1.269
1.121
1.224
1.149
1.169
1.057
0.993
0.931
1.017
1.430
1.017
1.135
55
9.927
Enterprise value₹M
2.648
3.038
3.338
3.677
4.124
4.590
5.241
5.017
4.992
5.082
10.45
4.27%
7.95%
23
10.79
LT debt₹M
9.434
9.095
8.626
8.719
8.192
7.583
6.939
6.861
6.480
6.139
8.197
(5.61%)
(3.68%)
19
Revenue
₹12.62M
4.14%
1.00×
Cost of revenue
₹8.837M
4.14%
1.00×
Operating expenses
₹2.586M
3.76%
0.96×
Cash and investments
16.41%
Spread over hurdle
(5.49%)