1.503
Revenue₹M
15.98
17.06
18.85
20.10
21.95
23.40
26.04
27.77
30.61
33.28
1.606
8.68%
8.46%
28
25.59
Revenue growth%
15.85
13.89
11.96
11.38
12.05
11.79
9.25
6.72
7.86
7.61
22.13
7.86
11.59
7
10.88
Gross margin%
6.09
7.32
6.06
8.06
10.13
9.41
9.68
8.65
6.36
3.89
14.27
8.65
7.69
68
8.73
Operating margin%
23.62
23.77
22.48
21.16
22.26
24.10
27.07
25.29
28.20
28.54
8.20
27.07
23.93
61
17.02
Net margin%
18.05
16.83
14.28
14.15
15.39
14.46
13.94
16.32
18.55
18.85
14.10
16.32
15.85
71
11.03
P/E ratio (avg)x
44.59
45.44
47.89
50.07
51.28
55.49
54.09
50.18
58.21
66.60
33.32
55.49
50.73
32
30.91
EV/EBITx
7.352
8.048
7.667
8.469
7.742
8.433
8.983
9.360
9.212
9.003
26.39
9.003
8.451
47
3.60
FCF yield (avg)%
28.89
26.77
28.07
26.34
24.53
23.38
21.22
21.96
21.10
20.08
3.12
21.22
23.95
91
29.63
FCF margin%
25.18
24.14
25.11
23.79
21.70
23.32
21.19
19.35
21.45
23.90
8.21
21.45
23.56
5
0.397
FCF / Net incomex
1.169
1.211
1.281
1.251
1.418
1.634
1.757
1.821
1.709
1.603
0.985
1.709
1.511
51
7.33
ROIC%
23.40
23.03
24.87
24.91
24.22
23.10
23.49
21.58
23.90
22.46
15.07
23.10
23.44
6
18.35
Return on equity%
11.83
13.58
12.34
14.85
14.50
13.27
11.92
12.32
10.28
8.13
26.44
11.92
12.33
36
19.16
Return on assets%
8.09
9.20
8.71
11.71
13.83
12.06
9.51
9.71
7.25
7.28
17.84
9.51
9.35
67
4.23
EPS₹
9.29
8.92
8.42
8.08
9.13
9.64
9.53
10.85
10.60
10.00
4.42
1.84%
2.26%
—
24.30
EPS growth%
10.61
12.82
13.87
13.94
11.27
14.19
17.00
18.49
18.86
17.60
16.60
17.60
14.06
67
1.83
Bookvalue per sh₹
7.32
7.62
7.64
9.02
8.91
9.62
10.08
10.85
12.05
12.26
2.03
6.59%
5.75%
—
4.31
FCF per share₹
5.98
6.74
6.65
6.48
6.60
7.45
6.74
6.41
6.27
5.79
3.94
(2.58%)
(0.63%)
—
2.91
Dividend per sh₹
1.96
1.80
1.67
1.68
1.82
1.83
1.69
1.48
1.44
1.50
3.23
(3.80%)
(2.26%)
—
5.97
Div yield (avg)%
23.26
22.70
21.67
20.39
21.93
19.10
21.20
20.25
19.84
19.13
6.07
19.84
20.79
32
12.34
Payout ratio%
28.06
27.32
25.35
22.51
23.70
23.32
25.15
24.05
25.56
24.00
19.86
24.05
24.60
77
5.280
Shares (diluted)M
9.323
10.57
11.21
11.88
12.71
14.03
16.68
18.83
20.48
20.90
5.266
10.46%
9.63%
42
4.09
Buyback yield%
13.21
13.07
10.24
11.99
10.42
12.91
13.80
15.97
18.15
15.45
14.54
15.45
13.14
22
1.529
D/E ratiox
2.082
2.112
2.017
2.265
2.378
2.740
2.980
3.057
3.261
3.579
0.837
3.057
2.559
20
12.76
Enterprise value₹M
38.35
37.14
36.77
38.67
39.88
45.68
55.11
65.80
68.83
74.72
31.94
13.38%
7.18%
87
12.29
LT debt₹M
53.09
55.73
62.58
61.11
62.33
68.85
79.83
88.33
87.13
97.27
22.75
9.31%
7.46%
17
Revenue
₹33.28M
8.46%
1.00×
Cost of revenue
₹18.19M
8.47%
1.00×
Operating expenses
₹3.849M
7.79%
0.94×
Cash and investments
14.76%
Goodwill & intangibles
13.30%
Spread over hurdle
18.64%