8.950
Revenue₹M
8.961
9.465
10.25
11.00
11.60
12.42
12.89
13.42
14.24
14.85
9.141
5.06%
5.93%
52
13.46
Revenue growth%
26.44
28.38
30.34
28.21
29.75
29.22
30.11
32.68
34.51
35.20
3.91
32.68
29.93
16
4.15
Gross margin%
8.78
8.79
9.94
10.23
10.27
8.42
8.69
10.47
8.77
7.17
23.79
8.69
8.78
92
3.23
Operating margin%
24.84
24.80
24.81
23.41
22.65
20.78
23.42
23.77
25.81
24.58
5.83
23.77
24.17
70
20.47
Net margin%
25.52
27.06
26.14
25.90
25.39
27.00
25.20
25.17
27.87
29.34
6.01
27.00
26.02
51
18.05
P/E ratio (avg)x
36.77
35.42
41.21
43.25
45.44
51.10
50.02
57.28
64.17
74.29
20.59
57.28
47.73
80
21.89
EV/EBITx
17.24
18.82
18.55
20.26
21.98
24.50
25.24
25.68
27.12
28.89
29.06
25.68
23.24
62
7.41
FCF yield (avg)%
11.13
13.01
14.41
16.80
15.19
15.41
12.78
10.25
9.09
7.72
3.54
10.25
12.90
57
27.62
FCF margin%
26.19
28.91
28.70
29.19
29.03
30.70
32.01
32.78
33.84
36.47
4.70
32.78
29.94
82
1.253
FCF / Net incomex
1.431
1.452
1.415
1.351
1.257
1.252
1.211
1.096
1.051
1.184
0.403
1.184
1.254
25
6.56
ROIC%
4.37
7.33
8.79
6.46
7.13
7.95
7.04
7.81
7.95
5.96
7.41
7.81
7.23
25
24.44
Return on equity%
21.26
19.98
21.46
24.27
24.07
22.99
20.87
23.62
23.92
23.83
20.64
23.62
23.31
16
25.68
Return on assets%
5.24
6.70
6.06
7.77
9.80
7.88
5.09
3.88
5.99
6.34
4.36
5.99
6.20
82
1.41
EPS₹
0.56
0.58
0.56
0.63
0.60
0.63
0.59
0.54
0.55
0.60
1.54
0.12%
0.06%
—
20.07
EPS growth%
3.49
2.86
5.51
6.19
6.52
6.85
4.38
2.11
1.32
2.76
17.73
2.76
3.94
6
2.39
Bookvalue per sh₹
1.87
2.05
2.20
2.01
2.16
2.28
2.42
2.55
2.50
2.60
1.66
3.77%
2.61%
—
3.31
FCF per share₹
1.29
1.38
1.37
1.37
1.55
1.58
1.57
1.50
1.58
1.86
0.52
3.67%
3.61%
—
0.84
Dividend per sh₹
1.83
1.95
2.28
2.64
2.58
2.91
3.31
3.57
4.15
4.52
1.16
11.89%
11.20%
—
9.12
Div yield (avg)%
4.47
3.29
1.77
0.60
0.40
0.40
0.45
1.02
3.60
3.01
3.78
1.02
1.40
74
28.04
Payout ratio%
25.65
27.81
29.10
29.69
27.00
28.24
31.04
29.21
32.12
33.48
29.11
31.04
29.15
36
2.905
Shares (diluted)M
3.558
3.940
3.685
3.952
3.748
3.525
3.869
4.020
4.474
4.393
2.978
3.23%
1.77%
57
15.23
Buyback yield%
29.42
31.16
32.57
34.42
33.10
34.99
36.11
38.73
41.22
43.78
16.39
38.73
34.70
75
1.167
D/E ratiox
1.490
1.637
1.629
1.551
1.639
1.455
1.567
1.415
1.451
1.522
0.530
1.455
1.536
86
8.320
Enterprise value₹M
3.689
3.778
3.668
4.007
4.202
4.643
4.685
4.823
5.460
6.255
3.560
8.29%
5.25%
88
16.56
LT debt₹M
7.128
6.113
5.773
4.986
4.844
4.243
4.109
3.533
3.344
3.473
13.88
(6.44%)
(7.35%)
71
Revenue
₹14.85M
5.93%
1.00×
Cost of revenue
₹7.264M
6.13%
1.02×
Operating expenses
₹2.616M
5.87%
0.99×
Cash and investments
16.59%
Goodwill & intangibles
16.39%
Spread over hurdle
(1.97%)