8.355
Revenue₹M
6.172
6.502
6.994
7.366
7.852
8.285
8.907
9.544
10.12
10.75
9.302
6.49%
6.49%
16
5.02
Revenue growth%
24.22
22.83
23.52
22.32
23.63
21.13
22.09
23.48
24.56
26.20
24.70
23.48
23.50
60
8.47
Gross margin%
24.77
22.66
20.85
18.41
17.76
16.04
14.27
16.65
16.99
14.15
16.36
16.04
17.37
37
6.78
Operating margin%
12.39
9.81
11.54
9.18
6.71
9.43
10.11
10.98
11.32
13.64
21.16
10.98
10.55
55
20.75
Net margin%
14.08
15.82
15.93
16.66
18.80
17.92
19.35
18.96
16.52
16.93
11.13
17.92
16.79
56
18.87
P/E ratio (avg)x
35.37
40.30
41.56
40.48
47.51
49.64
54.39
57.79
65.42
63.87
14.30
57.79
48.58
58
36.15
EV/EBITx
34.32
36.46
39.05
40.99
42.86
49.38
55.07
56.60
64.41
72.61
35.07
56.60
46.12
48
10.77
FCF yield (avg)%
9.95
10.37
12.74
13.54
12.60
12.47
14.69
15.96
13.68
15.78
2.26
14.69
13.14
18
8.14
FCF margin%
15.62
15.98
15.00
16.63
18.75
18.58
16.24
17.76
16.46
13.84
9.60
16.46
16.35
73
0.212
FCF / Net incomex
0.433
0.435
0.446
0.404
0.388
0.355
0.380
0.387
0.403
0.366
1.344
0.380
0.395
10
2.53
ROIC%
8.84
5.87
7.70
5.12
4.16
1.73
4.33
7.02
8.40
9.80
9.72
7.02
6.45
45
17.91
Return on equity%
7.50
9.04
9.94
8.68
8.03
5.54
5.33
7.81
7.60
5.30
5.09
5.54
7.70
70
16.38
Return on assets%
7.20
9.41
6.90
5.73
5.10
4.24
3.74
5.33
8.13
7.70
11.82
5.33
6.32
74
2.71
EPS₹
1.49
1.34
1.30
1.37
1.31
1.44
1.55
1.46
1.30
1.44
2.81
1.90%
0.82%
—
14.61
EPS growth%
26.25
27.24
28.95
29.77
31.26
32.53
35.03
34.22
33.11
36.07
23.64
34.22
31.90
12
0.76
Bookvalue per sh₹
2.47
2.23
2.53
2.72
3.02
3.12
2.85
2.68
2.84
2.60
2.03
(2.94%)
1.51%
—
2.23
FCF per share₹
3.08
2.95
3.13
3.34
3.39
3.76
4.20
4.57
4.82
4.64
2.04
6.50%
4.65%
—
1.60
Dividend per sh₹
1.94
1.95
2.08
2.18
2.13
2.25
2.34
2.08
1.92
2.10
2.75
(0.24%)
1.70%
—
13.81
Div yield (avg)%
11.21
12.41
12.02
12.02
9.82
7.85
10.36
9.94
9.35
7.61
26.77
9.35
10.15
45
23.82
Payout ratio%
5.57
3.30
6.02
4.72
6.59
7.54
8.87
11.61
8.71
9.71
7.19
8.87
7.07
9
3.506
Shares (diluted)M
5.136
5.813
6.697
6.927
7.369
8.000
8.675
8.668
9.070
9.624
3.432
5.48%
6.80%
11
6.96
Buyback yield%
7.42
8.26
10.50
7.50
10.13
7.21
9.11
9.57
12.07
14.93
10.79
9.57
9.34
86
0.607
D/E ratiox
0.349
0.375
0.398
0.403
0.444
0.429
0.430
0.508
0.560
0.603
0.187
0.508
0.430
39
3.248
Enterprise value₹M
4.413
4.086
4.114
3.732
3.963
3.868
4.103
4.527
4.333
4.810
9.081
3.95%
0.39%
87
13.72
LT debt₹M
11.82
11.91
12.13
12.80
11.32
9.866
10.20
11.09
10.17
10.38
6.710
(1.72%)
(0.86%)
88
Revenue
₹10.75M
6.49%
1.00×
Cost of revenue
₹5.912M
6.48%
1.00×
Operating expenses
₹1.329M
7.32%
1.08×
Goodwill & intangibles
16.27%
Spread over hurdle
(2.22%)