12.60
Revenue₹M
36.12
38.54
40.22
42.18
45.23
49.28
52.15
54.69
58.24
60.73
12.95
6.07%
6.10%
22
4.82
Revenue growth%
22.36
25.20
26.32
27.30
26.88
27.57
24.91
27.28
26.51
25.19
6.73
26.51
26.41
26
8.14
Gross margin%
15.19
13.26
14.84
13.86
14.55
13.70
15.26
13.34
14.04
11.83
26.92
13.70
13.95
86
2.62
Operating margin%
23.34
25.82
26.66
25.70
23.37
21.42
19.90
18.89
20.07
19.71
14.15
19.90
22.38
28
27.85
Net margin%
15.95
14.59
16.65
17.38
16.36
14.61
11.62
14.12
11.68
11.11
8.26
11.68
14.60
29
9.654
P/E ratio (avg)x
21.92
23.61
23.20
22.39
23.24
22.76
23.51
23.22
23.01
22.79
35.67
23.01
23.10
52
32.22
EV/EBITx
11.39
11.47
11.37
11.41
12.70
14.48
16.15
16.87
19.85
21.23
12.06
16.87
13.59
76
14.65
FCF yield (avg)%
25.69
24.75
24.26
22.06
19.29
18.64
16.55
18.67
19.17
18.17
27.57
18.64
19.23
42
13.88
FCF margin%
35.68
37.53
37.50
37.36
37.63
39.74
37.23
37.41
39.46
36.88
7.63
37.41
37.46
23
0.620
FCF / Net incomex
2.040
2.395
2.571
3.061
3.179
3.753
3.688
3.737
3.721
4.264
1.017
3.737
3.434
82
19.31
ROIC%
6.07
4.60
4.15
5.74
7.07
6.13
3.70
0.72
0.40
0.40
7.58
0.72
4.38
33
13.45
Return on equity%
32.15
30.76
30.38
29.04
29.89
30.91
31.18
28.63
31.57
30.18
4.77
30.91
30.57
5
10.19
Return on assets%
25.28
25.54
27.47
25.16
26.25
25.04
23.70
24.13
26.23
28.88
25.33
25.04
25.41
92
1.75
EPS₹
0.91
0.94
0.95
0.93
0.96
0.87
0.85
0.77
0.79
0.82
1.92
(3.00%)
(0.38%)
—
12.98
EPS growth%
19.61
18.44
16.79
19.03
20.85
19.95
22.14
22.13
23.72
24.51
11.23
22.14
20.40
8
1.48
Bookvalue per sh₹
0.50
0.50
0.55
0.65
0.67
0.74
0.79
0.76
0.73
0.78
0.74
2.96%
4.90%
—
0.48
FCF per share₹
1.64
1.74
1.90
1.86
1.69
1.86
1.70
1.56
1.71
1.55
0.95
(1.72%)
0.36%
—
1.61
Dividend per sh₹
1.73
1.92
1.92
2.04
2.14
2.18
2.19
2.02
1.94
2.02
0.41
(1.16%)
2.85%
—
21.46
Div yield (avg)%
13.48
15.06
16.07
17.08
19.47
20.60
19.16
21.25
18.97
16.27
18.56
19.16
18.03
56
23.23
Payout ratio%
25.86
25.10
26.43
26.45
23.77
25.76
26.86
24.36
24.37
22.19
24.80
24.37
25.43
21
11.98
Shares (diluted)M
12.47
14.35
13.73
13.66
14.28
15.71
18.44
21.42
24.88
24.12
11.86
11.06%
6.49%
51
7.92
Buyback yield%
30.04
29.97
30.95
31.42
32.81
31.32
28.68
29.63
29.13
29.64
17.52
29.63
30.00
55
0.802
D/E ratiox
0.547
0.516
0.456
0.414
0.402
0.394
0.365
0.395
0.387
0.379
0.277
0.387
0.399
81
41.91
Enterprise value₹M
45.61
49.35
44.86
48.45
50.78
57.17
64.37
65.11
61.00
63.19
28.43
4.47%
4.45%
90
9.595
LT debt₹M
40.90
39.32
43.23
46.93
49.55
52.15
54.40
61.57
67.76
79.25
14.48
9.85%
8.40%
60
Revenue
₹60.73M
6.10%
1.00×
Cost of revenue
₹32.33M
6.10%
1.00×
Operating expenses
₹11.63M
6.46%
1.03×
Cash and investments
21.89%
Goodwill & intangibles
15.31%
Spread over hurdle
(4.15%)