54.24
Revenue₹M
54.35
55.99
58.58
59.04
59.32
60.19
62.40
65.50
68.83
71.07
55.62
3.68%
2.85%
61
10.56
Revenue growth%
25.23
27.01
25.00
24.07
23.57
22.89
21.08
18.21
20.63
20.28
13.03
20.63
23.23
91
25.57
Gross margin%
18.71
17.74
20.37
20.85
23.27
20.45
19.48
19.72
20.44
21.04
23.52
20.44
20.41
51
29.08
Operating margin%
26.92
26.85
24.16
26.68
28.31
28.39
26.28
23.88
22.61
22.02
25.07
23.88
26.48
10
4.44
Net margin%
4.87
4.13
7.00
7.92
10.54
9.06
8.02
8.37
11.16
8.18
24.82
8.37
8.10
74
35.70
P/E ratio (avg)x
45.08
52.84
54.30
59.66
69.33
82.45
82.44
91.63
109.1
125.0
30.33
91.63
75.89
80
27.33
EV/EBITx
18.38
20.17
22.85
26.21
27.01
26.83
26.85
30.44
28.71
28.93
32.33
28.71
26.84
21
13.60
FCF yield (avg)%
9.84
7.89
5.49
8.21
7.60
5.37
2.95
5.39
4.65
4.05
19.63
4.65
5.44
89
23.29
FCF margin%
15.82
18.05
19.37
17.20
15.54
17.37
17.95
16.30
14.02
11.96
18.10
16.30
16.75
8
0.811
FCF / Net incomex
0.893
0.856
0.916
0.963
1.048
0.966
0.918
0.981
0.980
0.904
1.574
0.966
0.940
49
18.54
ROIC%
8.10
9.76
12.13
11.70
12.28
10.97
11.12
13.85
14.90
15.58
4.72
13.85
11.92
48
14.90
Return on equity%
24.09
23.94
26.87
26.05
27.05
29.15
28.45
30.99
33.66
36.45
5.76
30.99
27.75
82
21.42
Return on assets%
5.95
5.57
7.64
8.95
10.76
12.43
13.28
13.95
15.68
15.07
24.34
13.95
11.59
46
8.04
EPS₹
5.69
5.84
5.70
5.34
5.44
4.78
4.37
4.01
3.93
3.44
8.99
(8.74%)
(4.36%)
—
26.76
EPS growth%
22.39
21.97
18.98
20.81
19.14
17.73
17.40
17.86
16.20
14.09
17.23
17.40
18.42
34
6.69
Bookvalue per sh₹
7.81
8.75
9.85
9.57
9.95
10.50
11.92
12.30
13.05
12.72
7.34
5.02%
4.87%
—
3.70
FCF per share₹
8.96
8.59
7.76
7.71
8.10
7.87
7.03
7.69
8.36
7.78
7.64
(0.81%)
(1.18%)
—
6.78
Dividend per sh₹
5.52
5.76
6.17
5.93
5.32
5.16
4.84
5.22
5.02
4.59
4.36
(2.89%)
(2.04%)
—
21.50
Div yield (avg)%
25.02
25.95
24.39
24.88
24.59
25.69
25.34
25.10
26.67
27.65
24.12
25.69
25.22
20
18.89
Payout ratio%
2.79
5.05
3.28
2.08
0.40
0.82
0.40
0.40
3.39
3.82
2.42
0.82
2.43
83
4.488
Shares (diluted)M
3.403
3.012
2.593
2.801
2.964
2.840
2.848
2.949
3.152
3.366
4.615
2.58%
(0.80%)
94
24.03
Buyback yield%
25.83
26.86
26.17
26.74
29.10
28.01
25.47
25.63
23.12
25.57
10.16
25.57
26.00
46
1.361
D/E ratiox
2.887
3.065
3.485
3.861
4.082
4.457
5.284
5.293
6.251
6.552
1.461
5.293
4.270
79
47.16
Enterprise value₹M
8.244
8.237
9.209
10.88
12.29
14.24
16.93
17.39
20.63
21.55
44.60
11.89%
9.81%
63
77.70
LT debt₹M
54.80
63.19
66.42
64.60
69.11
69.31
78.65
73.35
80.01
79.73
38.45
2.90%
5.06%
38
Revenue
₹71.07M
2.85%
1.00×
Cost of revenue
₹48.89M
2.75%
0.99×
Operating expenses
₹12.89M
2.49%
0.97×
Cash and investments
18.06%
Spread over hurdle
(10.99%)