14.18
Revenue₹M
15.84
16.44
16.89
17.07
17.45
18.00
18.43
19.20
19.63
19.77
15.37
2.53%
2.44%
19
13.29
Revenue growth%
16.56
13.69
12.89
11.19
10.10
12.82
10.52
12.95
15.80
15.97
29.64
12.95
12.92
8
14.72
Gross margin%
24.71
21.94
23.54
25.46
27.42
28.39
26.24
26.53
23.87
25.89
19.19
26.24
25.67
61
28.19
Operating margin%
11.66
14.11
14.70
14.59
12.66
12.01
13.62
12.82
12.95
12.37
29.46
12.82
12.89
63
25.70
Net margin%
6.16
6.79
5.01
4.06
4.89
4.99
6.50
4.10
7.01
4.53
13.17
4.99
5.00
83
21.14
P/E ratio (avg)x
24.27
26.23
25.82
26.56
28.87
34.06
35.69
41.84
42.41
42.83
11.90
41.84
31.46
56
22.57
EV/EBITx
29.54
30.98
32.62
34.98
33.65
31.47
29.01
32.28
36.06
39.72
36.27
32.28
32.45
22
20.19
FCF yield (avg)%
2.47
4.85
6.64
8.22
9.98
7.11
6.92
5.89
8.69
10.31
28.62
7.11
7.02
35
27.96
FCF margin%
8.87
11.24
11.79
13.07
15.59
15.96
18.48
20.81
23.49
21.18
23.88
20.81
15.78
32
0.321
FCF / Net incomex
1.491
1.438
1.464
1.315
1.250
1.102
1.208
1.112
1.069
0.941
1.055
1.102
1.229
92
29.88
ROIC%
4.00
1.46
3.71
1.81
4.48
2.41
3.43
2.32
3.38
1.05
17.23
2.41
2.90
59
9.24
Return on equity%
28.23
28.14
26.70
23.91
25.04
22.64
23.32
24.45
23.30
25.77
12.53
23.32
24.74
27
28.56
Return on assets%
22.16
23.75
22.34
25.23
23.59
25.53
22.74
21.70
21.29
18.59
3.00
21.70
22.54
30
3.44
EPS₹
5.39
5.62
5.07
5.63
5.85
6.43
6.90
6.31
5.61
5.17
3.70
(2.44%)
(0.03%)
—
29.94
EPS growth%
18.77
20.07
21.51
22.90
21.91
21.79
22.81
25.07
26.01
24.85
16.75
24.85
22.36
15
2.09
Bookvalue per sh₹
12.44
14.00
16.25
18.47
18.60
21.39
20.95
21.24
25.32
29.08
7.75
9.35%
10.78%
—
4.23
FCF per share₹
1.38
1.20
1.09
1.07
1.12
1.11
1.03
1.01
0.90
0.89
9.47
(4.60%)
(4.46%)
—
7.32
Dividend per sh₹
9.00
9.12
8.82
9.82
9.61
10.93
11.34
11.46
12.90
13.25
2.30
6.64%
3.24%
—
21.61
Div yield (avg)%
28.53
26.00
24.31
23.95
22.51
20.83
21.44
23.24
22.92
24.20
18.71
22.92
23.60
44
17.73
Payout ratio%
24.03
22.75
23.38
24.35
24.67
21.99
19.54
21.63
24.41
22.96
11.27
21.99
23.17
57
1.364
Shares (diluted)M
2.364
2.540
2.475
2.405
2.695
3.155
3.726
3.712
3.946
3.911
1.417
7.73%
6.00%
30
2.70
Buyback yield%
21.25
19.60
17.51
14.79
17.69
18.08
19.70
21.84
24.39
23.27
17.79
21.84
19.65
38
0.850
D/E ratiox
1.437
1.433
1.374
1.367
1.518
1.683
1.815
1.756
1.616
1.656
1.421
1.683
1.567
59
20.81
Enterprise value₹M
7.874
7.040
6.653
6.523
6.125
6.143
5.319
5.495
5.808
5.691
13.92
(1.46%)
(4.01%)
89
5.982
LT debt₹M
11.16
11.71
11.13
11.34
11.15
11.11
11.67
10.99
9.987
10.14
6.688
(1.88%)
(0.82%)
19
Revenue
₹19.77M
2.44%
1.00×
Cost of revenue
₹13.84M
2.44%
1.00×
Operating expenses
₹4.134M
2.60%
1.02×
Cash and investments
16.40%
Goodwill & intangibles
15.81%
Spread over hurdle
35.84%