5.771
Revenue₹M
9.053
9.387
9.570
10.05
10.52
10.82
11.08
11.51
11.74
11.86
6.036
2.42%
3.24%
51
2.62
Revenue growth%
10.48
10.12
10.67
11.78
14.32
15.05
14.61
13.77
13.85
14.49
28.24
14.49
13.81
89
12.77
Gross margin%
26.52
26.11
29.01
29.11
30.43
30.61
29.03
30.19
33.18
33.21
13.95
30.61
29.65
78
16.09
Operating margin%
2.56
1.46
3.73
1.96
1.16
2.95
5.07
5.46
7.88
6.61
2.70
5.46
3.34
63
6.58
Net margin%
4.64
7.35
8.52
6.45
8.13
7.72
7.89
5.30
5.76
8.40
20.34
7.72
7.54
6
22.87
P/E ratio (avg)x
25.59
25.11
28.15
26.28
28.74
31.85
31.72
31.57
30.99
30.81
13.67
31.57
29.77
93
29.48
EV/EBITx
20.11
20.64
22.43
23.17
22.75
21.23
19.92
18.52
17.36
16.38
30.60
18.52
20.37
35
15.12
FCF yield (avg)%
24.13
24.06
25.77
25.01
25.42
23.10
20.31
21.75
23.44
26.08
8.85
23.10
24.09
70
25.64
FCF margin%
13.45
13.61
13.65
14.12
16.84
19.75
18.00
20.54
21.75
22.95
29.04
20.54
17.42
21
1.116
FCF / Net incomex
1.901
2.013
2.261
2.430
2.594
2.596
2.508
2.664
2.588
2.908
1.470
2.596
2.548
55
4.94
ROIC%
20.00
18.72
21.55
24.32
25.03
22.70
23.70
24.58
22.93
24.93
8.62
23.70
23.32
72
13.98
Return on equity%
19.95
22.58
22.52
25.50
25.33
27.44
27.30
29.14
30.57
30.86
28.20
29.14
26.40
80
23.12
Return on assets%
25.58
25.15
22.18
23.26
22.61
24.44
24.45
21.74
22.43
19.83
16.06
22.43
22.93
39
0.52
EPS₹
1.02
0.93
0.96
0.94
0.99
0.92
0.85
0.86
0.96
0.88
0.54
(2.35%)
(1.97%)
—
11.31
EPS growth%
8.44
10.49
8.82
11.43
11.49
10.55
10.82
9.64
11.62
11.48
10.98
10.82
10.69
65
0.70
Bookvalue per sh₹
6.27
6.79
7.48
8.56
10.01
11.10
12.54
12.41
12.78
15.32
1.84
8.89%
9.39%
—
1.04
FCF per share₹
4.93
5.95
6.01
7.04
7.02
8.17
8.21
8.29
9.24
9.82
0.67
6.93%
8.25%
—
1.06
Dividend per sh₹
2.30
2.31
2.04
2.11
2.07
2.19
2.28
2.08
1.79
1.73
3.37
(3.58%)
(3.14%)
—
4.25
Div yield (avg)%
30.52
32.28
34.17
34.43
35.49
37.77
37.01
37.25
38.14
37.93
8.24
37.77
36.25
75
17.12
Payout ratio%
12.08
13.52
14.38
16.86
17.70
16.59
16.71
19.47
21.20
18.64
18.28
18.64
16.79
66
1.970
Shares (diluted)M
1.920
1.878
1.948
1.823
1.958
1.745
1.540
1.432
1.446
1.295
1.999
(7.93%)
(4.21%)
22
5.68
Buyback yield%
29.71
28.41
28.05
29.99
29.74
27.09
26.82
26.21
25.14
22.40
20.22
26.21
27.57
48
1.010
D/E ratiox
0.342
0.355
0.352
0.379
0.384
0.434
0.479
0.550
0.609
0.577
1.095
0.550
0.409
68
8.094
Enterprise value₹M
2.446
2.595
2.764
3.003
2.980
3.404
3.279
3.344
3.792
3.904
3.827
5.55%
6.48%
31
7.793
LT debt₹M
4.318
4.225
4.012
4.447
4.390
4.601
4.103
4.515
4.840
4.532
5.213
0.64%
0.75%
90
Revenue
₹11.86M
3.24%
1.00×
Cost of revenue
₹4.924M
2.68%
0.95×
Operating expenses
₹2.935M
3.97%
1.07×
Goodwill & intangibles
16.20%
Spread over hurdle
13.80%