3.008
Revenue₹M
32.82
33.19
34.90
35.53
36.63
37.75
39.68
40.94
41.49
42.25
3.078
2.90%
3.05%
84
14.95
Revenue growth%
20.21
19.47
19.65
18.97
17.14
18.72
18.19
18.07
15.97
15.21
22.86
18.07
18.45
46
8.63
Gross margin%
30.41
31.53
31.68
28.79
26.62
24.50
26.53
28.14
28.30
26.02
28.40
26.53
28.22
83
9.57
Operating margin%
16.11
15.27
13.56
11.52
9.92
8.01
8.49
6.87
9.59
9.74
17.31
8.49
9.83
37
9.04
Net margin%
12.56
11.88
12.46
12.43
13.71
11.74
12.42
11.63
12.72
15.21
17.45
12.42
12.45
83
28.72
P/E ratio (avg)x
25.61
26.98
23.86
23.43
20.90
18.54
18.65
16.24
17.23
16.64
33.50
17.23
19.78
24
23.20
EV/EBITx
9.632
10.67
12.35
14.16
14.22
15.57
16.51
17.97
20.42
22.33
10.53
17.97
14.90
23
13.26
FCF yield (avg)%
17.48
17.41
16.37
17.00
18.17
18.69
16.56
15.00
16.69
18.94
8.47
16.69
17.21
65
3.80
FCF margin%
13.35
12.69
10.84
11.23
12.38
11.13
8.32
11.11
12.98
10.64
16.00
11.11
11.18
35
1.583
FCF / Net incomex
0.347
0.354
0.330
0.303
0.291
0.281
0.302
0.295
0.301
0.290
1.194
0.295
0.301
56
29.03
ROIC%
24.05
21.85
22.08
21.31
21.92
19.94
19.88
18.15
20.79
21.37
13.50
19.94
21.34
82
2.76
Return on equity%
31.30
30.33
32.23
32.34
34.07
35.35
36.14
38.67
36.37
35.69
10.95
36.14
34.71
62
14.69
Return on assets%
14.75
13.15
13.03
15.59
17.87
20.44
23.21
25.46
25.32
24.39
9.15
24.39
19.15
6
0.68
EPS₹
0.76
0.78
0.72
0.80
0.79
0.88
0.87
0.99
1.01
1.04
0.72
5.62%
3.83%
—
2.38
EPS growth%
16.51
18.74
15.99
18.63
16.94
16.44
18.73
20.79
21.90
22.12
7.80
20.79
18.68
6
1.61
Bookvalue per sh₹
2.42
2.61
2.43
2.62
2.68
2.81
2.87
3.15
3.06
2.76
0.98
0.56%
1.53%
—
2.92
FCF per share₹
2.03
1.93
1.73
1.78
1.90
1.96
1.85
1.62
1.68
1.52
2.83
(4.35%)
(3.02%)
—
2.30
Dividend per sh₹
2.37
2.47
2.71
2.78
2.89
2.89
2.96
3.37
3.91
3.93
2.29
6.35%
4.90%
—
28.92
Div yield (avg)%
11.02
8.61
9.64
12.35
11.04
12.77
9.84
9.62
11.64
10.14
15.01
10.14
10.58
84
19.58
Payout ratio%
16.30
15.03
12.95
13.09
12.04
11.67
12.16
12.03
10.34
8.25
10.74
11.67
12.10
49
5.180
Shares (diluted)M
5.312
6.049
5.824
5.356
6.004
5.625
5.930
5.762
5.932
5.547
4.935
(1.57%)
1.56%
45
10.36
Buyback yield%
13.42
13.38
13.65
14.09
15.90
17.47
15.51
16.57
19.47
16.98
25.77
16.98
15.71
23
0.166
D/E ratiox
1.117
1.138
1.037
1.015
1.108
1.137
1.150
1.042
1.060
1.005
0.884
1.060
1.084
23
5.415
Enterprise value₹M
21.51
24.68
24.76
27.98
26.36
25.65
27.00
29.35
28.29
27.32
35.52
0.71%
2.27%
8
8.900
LT debt₹M
34.35
38.90
38.44
35.77
36.68
42.44
39.21
41.01
38.64
43.62
23.20
3.53%
3.07%
17
Revenue
₹42.25M
3.05%
1.00×
Cost of revenue
₹21.02M
3.15%
1.01×
Operating expenses
₹6.883M
2.71%
0.97×
Goodwill & intangibles
19.40%
Cash and investments
15.13%
Spread over hurdle
24.92%