35.93
Revenue₹M
20.58
21.49
22.90
24.15
24.72
26.18
27.56
28.19
29.38
30.81
36.79
4.50%
4.55%
66
8.90
Revenue growth%
27.82
28.04
28.64
28.79
28.60
31.20
29.83
32.32
30.07
29.05
28.11
30.07
28.92
9
13.76
Gross margin%
12.77
11.67
14.05
15.62
17.34
20.12
21.89
21.98
24.36
26.29
29.14
21.98
18.73
17
22.83
Operating margin%
23.38
21.14
21.69
23.60
23.14
22.27
24.98
22.26
24.27
23.05
5.35
23.05
23.10
53
3.46
Net margin%
35.12
36.45
37.41
37.73
39.93
40.04
39.32
40.58
39.87
37.40
8.83
39.87
38.52
21
24.26
P/E ratio (avg)x
25.81
28.52
31.41
36.76
35.65
37.46
42.76
42.06
47.79
56.21
11.84
42.76
37.11
9
33.54
EV/EBITx
41.97
45.71
47.12
47.58
45.71
46.84
48.03
45.59
43.67
46.65
23.34
46.65
46.18
54
2.47
FCF yield (avg)%
24.95
27.47
28.91
31.25
28.63
30.97
30.24
27.58
26.11
24.72
8.36
27.58
28.10
68
15.11
FCF margin%
6.90
9.08
9.46
10.56
8.93
9.84
8.94
8.14
7.64
10.44
13.17
8.94
9.01
31
0.646
FCF / Net incomex
1.625
1.708
1.996
1.903
2.121
2.224
2.578
2.701
2.654
2.677
0.331
2.654
2.172
84
7.48
ROIC%
10.33
11.50
11.07
13.84
12.85
15.82
15.98
18.76
19.65
19.83
24.29
18.76
14.83
12
26.03
Return on equity%
11.51
11.89
11.76
10.86
8.14
6.51
5.94
5.36
8.26
10.16
26.91
6.51
9.21
18
5.43
Return on assets%
7.44
8.06
7.51
7.25
8.13
5.57
6.97
6.70
7.59
5.05
14.43
6.70
7.34
30
8.88
EPS₹
6.27
6.35
5.95
6.62
6.70
6.13
5.80
5.35
5.31
5.98
9.73
(2.27%)
(0.44%)
—
15.87
EPS growth%
21.50
23.89
25.12
22.48
21.77
20.39
19.63
20.39
20.24
20.02
17.31
20.24
20.94
44
3.44
Bookvalue per sh₹
3.15
3.38
3.41
3.87
3.70
4.12
3.85
3.69
3.78
3.91
9.92
1.12%
3.43%
—
2.93
FCF per share₹
6.55
5.73
5.33
4.78
5.20
4.94
4.67
4.32
3.91
3.74
7.95
(6.38%)
(6.35%)
—
3.87
Dividend per sh₹
11.73
12.02
13.51
14.79
15.13
14.54
16.17
16.27
17.07
17.27
9.86
2.69%
4.21%
—
17.35
Div yield (avg)%
15.73
13.81
16.49
13.57
13.03
12.66
12.87
9.99
8.52
8.84
28.59
9.99
12.95
73
7.31
Payout ratio%
18.45
19.20
18.72
17.14
18.69
21.50
19.68
22.65
24.59
25.48
4.91
22.65
19.44
85
3.580
Shares (diluted)M
4.536
4.677
4.592
5.198
4.777
5.052
5.429
5.207
5.040
5.531
3.523
2.97%
3.37%
79
15.16
Buyback yield%
21.43
19.88
20.99
23.86
25.27
23.55
23.39
25.35
26.70
26.80
29.63
25.35
23.71
50
1.778
D/E ratiox
0.439
0.484
0.563
0.593
0.659
0.648
0.659
0.759
0.740
0.812
1.192
0.740
0.654
17
10.37
Enterprise value₹M
38.15
43.49
44.91
50.96
53.11
55.97
61.40
60.35
68.64
71.10
1.828
6.01%
6.82%
31
17.04
LT debt₹M
43.05
44.57
42.40
43.44
46.30
50.12
58.75
55.36
55.46
60.83
3.169
5.61%
5.19%
47
Revenue
₹30.81M
4.55%
1.00×
Cost of revenue
₹15.41M
4.36%
0.98×
Operating expenses
₹6.274M
4.89%
1.03×
Goodwill & intangibles
16.77%
Spread over hurdle
31.76%