5.987
Revenue₹M
9.359
10.15
10.96
11.81
12.69
13.34
14.01
15.16
16.15
16.95
6.222
5.95%
6.94%
69
28.53
Revenue growth%
11.63
9.16
10.72
9.34
9.01
6.01
7.57
5.31
4.03
3.20
15.17
5.31
8.29
92
17.11
Gross margin%
7.31
4.62
4.46
4.39
5.36
8.20
11.05
13.15
14.10
11.26
2.20
11.26
7.76
85
9.41
Operating margin%
22.46
23.78
25.70
25.64
23.09
25.87
28.79
30.73
28.69
27.98
23.71
28.69
25.78
86
18.69
Net margin%
24.78
22.63
24.58
27.08
28.04
25.42
27.94
29.58
29.54
29.23
29.15
29.23
27.51
57
32.88
P/E ratio (avg)x
9.217
8.610
7.699
7.161
6.866
6.366
5.848
6.278
6.052
5.257
23.19
6.052
6.616
89
34.14
EV/EBITx
62.07
66.00
77.12
90.36
101.1
101.4
112.0
116.6
118.8
124.9
17.26
116.6
101.3
26
26.18
FCF yield (avg)%
2.34
2.76
2.49
0.40
2.03
2.68
2.90
0.91
1.82
2.23
16.09
2.23
2.29
71
12.32
FCF margin%
33.91
36.17
34.66
34.65
32.25
31.90
30.54
32.28
33.91
32.51
18.80
32.28
33.21
49
0.440
FCF / Net incomex
1.998
2.226
2.472
2.716
2.667
2.838
2.546
2.373
2.400
2.674
0.637
2.546
2.509
65
9.31
ROIC%
29.31
28.28
30.66
30.44
30.37
30.54
32.50
29.96
30.34
27.52
17.08
30.34
30.35
90
6.72
Return on equity%
21.91
21.07
19.80
19.41
18.52
16.42
13.47
11.26
12.81
13.10
26.67
13.10
17.47
31
2.04
Return on assets%
18.92
18.85
16.38
17.44
14.59
15.51
15.70
18.50
18.62
21.47
5.89
18.50
17.97
89
0.53
EPS₹
1.70
1.92
2.09
2.37
2.37
2.38
2.34
2.40
2.65
3.07
0.55
5.29%
7.12%
—
2.53
EPS growth%
11.90
14.49
12.42
13.56
16.43
14.99
12.86
12.25
9.27
11.16
11.59
12.25
12.64
33
0.74
Bookvalue per sh₹
1.99
2.12
2.02
2.18
2.11
2.06
2.32
2.70
2.59
2.65
1.32
4.64%
3.72%
—
1.02
FCF per share₹
0.48
0.52
0.55
0.53
0.50
0.50
0.46
0.49
0.50
0.48
1.36
(0.81%)
0.04%
—
1.25
Dividend per sh₹
0.38
0.39
0.41
0.40
0.43
0.41
0.43
0.43
0.40
0.44
1.13
0.60%
2.45%
—
27.46
Div yield (avg)%
26.78
28.35
26.52
27.39
29.21
29.89
27.19
28.27
30.77
33.69
20.40
29.89
28.31
19
21.83
Payout ratio%
9.81
12.46
10.94
9.06
8.55
7.61
8.75
10.27
8.93
7.28
7.51
8.75
8.99
88
4.862
Shares (diluted)M
6.731
6.608
7.425
6.789
7.375
7.716
7.897
7.429
7.822
7.404
4.948
0.08%
1.55%
18
7.91
Buyback yield%
12.78
15.69
15.04
16.14
18.05
16.89
18.75
20.23
17.45
17.66
14.87
17.66
17.17
84
0.530
D/E ratiox
0.733
0.798
0.835
0.974
0.940
0.998
0.976
1.154
1.238
1.315
1.062
1.154
0.975
72
2.955
Enterprise value₹M
9.719
10.16
10.44
10.46
10.89
11.11
10.69
11.24
11.15
10.90
8.107
0.02%
0.58%
59
3.945
LT debt₹M
5.739
5.406
4.693
4.777
4.602
4.486
4.532
4.569
4.217
4.194
11.57
(1.84%)
(3.41%)
9
Revenue
₹16.95M
6.94%
1.00×
Cost of revenue
₹10.05M
6.58%
0.97×
Operating expenses
₹3.149M
7.25%
1.03×
Cash and investments
17.21%
Goodwill & intangibles
16.42%
Spread over hurdle
(0.24%)