13.87
Revenue₹M
20.62
21.15
21.59
22.88
23.48
24.07
25.49
25.95
26.83
28.26
14.23
3.77%
3.63%
83
29.65
Revenue growth%
17.73
20.10
17.23
16.59
19.57
19.47
17.52
14.63
15.44
14.77
25.43
15.44
17.37
7
5.96
Gross margin%
22.75
23.04
24.54
25.81
25.92
28.30
31.19
29.58
29.21
28.96
24.24
29.21
27.11
33
20.41
Operating margin%
18.00
17.20
18.46
20.06
21.24
19.64
20.75
22.70
24.26
24.36
25.67
22.70
20.40
94
4.64
Net margin%
27.06
26.82
29.41
30.58
31.02
32.37
30.23
28.44
26.30
28.46
28.72
28.46
28.94
9
25.87
P/E ratio (avg)x
26.97
27.30
27.77
31.39
28.21
29.47
28.78
29.30
29.92
29.85
21.09
29.47
29.04
94
22.74
EV/EBITx
34.68
33.59
30.29
33.26
35.84
36.73
39.11
37.31
36.01
34.69
19.29
36.73
35.26
86
6.88
FCF yield (avg)%
23.49
23.22
24.85
26.73
24.58
26.64
25.93
27.95
28.38
28.46
20.15
27.95
26.28
37
13.17
FCF margin%
23.81
22.69
22.08
20.03
22.38
19.80
20.91
21.49
22.33
24.78
15.74
21.49
22.21
24
0.339
FCF / Net incomex
1.284
1.232
1.307
1.220
1.064
0.933
0.871
0.940
0.980
0.915
1.785
0.933
1.022
31
4.83
ROIC%
12.18
11.25
13.92
14.31
15.47
16.75
19.35
16.99
17.55
18.00
7.29
17.55
16.11
42
5.20
Return on equity%
32.37
33.78
32.43
32.28
30.16
29.15
27.45
29.67
28.32
29.59
16.80
29.15
29.92
76
10.93
Return on assets%
14.42
14.56
12.23
10.13
12.18
9.75
10.74
13.28
14.30
13.96
21.92
13.28
12.75
74
0.36
EPS₹
2.10
2.43
2.87
2.90
3.05
3.19
3.28
3.10
3.08
3.57
0.37
3.20%
6.60%
—
2.21
EPS growth%
25.01
25.47
24.76
22.96
20.69
20.48
22.66
20.29
22.29
21.11
29.24
21.11
22.47
41
1.30
Bookvalue per sh₹
1.04
1.05
0.96
0.96
0.87
0.92
0.87
0.94
0.89
0.94
1.38
1.58%
(1.70%)
—
1.01
FCF per share₹
0.18
0.16
0.17
0.16
0.17
0.17
0.19
0.21
0.22
0.22
0.79
5.73%
3.01%
—
0.50
Dividend per sh₹
0.34
0.29
0.29
0.27
0.24
0.26
0.23
0.24
0.24
0.25
0.66
1.02%
(3.98%)
—
20.29
Div yield (avg)%
30.25
32.56
34.98
37.52
38.51
40.15
37.82
38.97
41.73
43.73
29.69
40.15
38.17
70
3.98
Payout ratio%
27.64
27.01
26.78
24.18
23.58
23.55
26.31
24.87
22.56
22.89
23.88
23.55
24.52
27
6.612
Shares (diluted)M
5.910
6.685
7.507
7.570
7.014
6.333
6.002
5.561
5.706
5.457
6.457
(4.90%)
(0.32%)
68
11.57
Buyback yield%
17.45
19.98
22.21
20.89
18.63
19.91
19.81
18.03
18.59
16.80
18.13
18.59
19.22
61
0.850
D/E ratiox
1.819
1.851
1.961
2.134
2.125
2.192
2.251
2.502
2.360
2.127
1.354
2.251
2.130
95
11.24
Enterprise value₹M
10.61
10.15
10.93
11.49
10.66
12.29
13.74
15.83
14.87
15.02
10.92
7.09%
4.40%
16
25.44
LT debt₹M
3.022
3.009
3.292
3.528
3.367
3.955
3.729
4.355
4.393
4.811
7.865
7.40%
5.57%
52
Revenue
₹28.26M
3.63%
1.00×
Cost of revenue
₹15.62M
3.51%
0.99×
Operating expenses
₹3.265M
3.19%
0.96×
Goodwill & intangibles
15.45%
Spread over hurdle
(3.75%)