6.531
Revenue₹M
21.23
21.39
21.09
21.26
21.12
21.13
21.58
22.09
22.41
22.98
6.954
1.71%
0.59%
22
25.36
Revenue growth%
6.24
9.04
9.12
9.93
8.25
9.64
12.49
13.09
15.37
14.39
27.55
13.09
9.79
41
9.98
Gross margin%
20.68
19.01
17.38
16.63
15.88
15.47
17.54
14.64
12.89
14.23
27.60
14.64
16.25
8
18.65
Operating margin%
29.28
28.27
27.10
26.51
25.72
27.95
26.28
24.60
24.13
23.67
6.86
24.60
26.39
30
7.52
Net margin%
19.68
21.89
19.74
19.25
22.17
24.58
26.99
28.02
27.38
25.08
6.98
26.99
23.38
49
31.34
P/E ratio (avg)x
42.69
49.51
56.39
58.49
60.35
65.19
76.83
91.78
106.3
123.1
19.57
91.78
62.77
44
36.13
EV/EBITx
27.33
28.13
31.12
29.79
30.36
31.96
34.50
35.29
38.77
39.27
33.40
35.29
31.54
61
19.51
FCF yield (avg)%
12.53
15.37
17.42
19.93
19.70
21.31
21.33
19.50
19.15
17.50
22.80
19.50
19.33
52
26.06
FCF margin%
26.77
29.56
31.69
32.04
34.34
35.50
32.77
32.64
33.10
33.75
13.74
33.10
32.70
64
0.349
FCF / Net incomex
0.298
0.301
0.331
0.324
0.359
0.328
0.312
0.284
0.308
0.341
0.421
0.312
0.318
71
20.81
ROIC%
3.44
3.38
4.42
6.08
8.02
7.93
7.18
9.77
7.67
6.70
8.33
7.67
6.94
47
16.40
Return on equity%
18.78
16.55
18.41
19.99
17.65
19.66
17.70
15.80
14.84
13.25
8.24
15.80
17.68
66
5.27
Return on assets%
19.02
21.29
18.45
15.94
15.40
14.20
12.07
12.68
10.96
8.33
11.26
12.07
14.80
91
2.45
EPS₹
2.92
3.50
3.69
3.88
4.15
4.65
4.81
4.72
5.05
5.91
2.63
7.31%
9.03%
—
21.98
EPS growth%
29.37
31.94
33.94
32.80
32.84
34.60
35.30
33.21
35.11
32.82
21.80
34.60
33.02
16
3.25
Bookvalue per sh₹
3.91
3.89
4.64
4.66
5.45
5.68
5.81
5.84
5.82
6.78
0.88
4.47%
5.42%
—
0.71
FCF per share₹
1.35
1.23
1.33
1.40
1.43
1.37
1.42
1.51
1.54
1.47
1.52
0.50%
1.61%
—
0.80
Dividend per sh₹
2.01
2.13
2.11
1.87
1.99
1.76
1.62
1.46
1.34
1.49
0.47
(5.60%)
(3.62%)
—
7.99
Div yield (avg)%
29.11
30.87
29.99
28.80
27.05
24.71
25.41
26.67
24.74
22.56
29.00
24.74
26.86
58
15.38
Payout ratio%
25.39
25.60
23.19
23.68
21.01
19.68
20.80
18.99
17.50
15.35
11.99
18.99
20.90
73
4.300
Shares (diluted)M
4.793
4.961
5.131
5.231
5.748
6.138
6.243
7.031
7.143
7.049
4.326
4.17%
3.52%
11
22.91
Buyback yield%
21.71
24.66
24.45
25.35
27.57
24.77
27.71
29.85
29.47
29.79
17.32
29.47
26.46
37
1.018
D/E ratiox
1.366
1.576
1.634
1.901
2.091
1.984
2.313
2.497
2.906
2.804
1.078
2.497
2.038
29
1.740
Enterprise value₹M
14.90
16.69
16.62
18.48
20.45
19.47
21.17
21.95
23.03
20.69
20.57
0.23%
4.40%
9
6.261
LT debt₹M
10.61
11.66
11.83
13.57
13.82
15.67
18.18
17.25
18.91
20.08
5.434
7.75%
6.23%
48
Revenue
₹22.98M
0.59%
1.00×
Cost of revenue
₹15.09M
0.32%
0.97×
Operating expenses
₹5.055M
1.01%
1.04×
Goodwill & intangibles
17.14%
Spread over hurdle
13.66%