9.777
Revenue₹M
15.23
15.44
16.19
16.57
17.42
17.93
18.52
18.92
19.00
19.85
10.16
2.65%
2.98%
77
19.32
Revenue growth%
16.36
15.77
14.86
12.53
15.51
12.64
13.09
10.79
8.76
7.68
4.47
10.79
12.87
5
9.99
Gross margin%
14.37
13.98
13.40
15.76
16.59
14.35
16.48
16.68
16.39
17.63
25.06
16.48
16.08
10
24.50
Operating margin%
19.02
18.74
21.08
22.15
22.74
24.42
25.23
27.82
25.45
24.39
14.27
25.23
23.57
55
28.97
Net margin%
27.23
26.66
25.13
22.86
23.43
20.67
22.06
23.11
24.02
24.42
9.10
23.11
23.73
17
8.339
P/E ratio (avg)x
43.22
42.56
51.34
51.56
56.38
64.10
72.78
71.25
71.56
74.95
12.08
71.56
60.24
48
17.45
EV/EBITx
15.37
14.95
15.87
16.39
18.02
16.94
15.29
16.70
17.16
16.65
24.22
16.70
16.52
71
4.23
FCF yield (avg)%
15.94
14.71
12.67
15.58
15.55
14.66
12.54
10.70
9.62
8.16
27.90
10.70
13.66
88
13.90
FCF margin%
11.48
11.64
12.46
12.11
13.12
15.22
13.26
13.36
11.26
10.51
15.96
13.26
12.29
46
0.986
FCF / Net incomex
1.875
2.103
2.063
2.290
2.599
2.537
2.777
3.231
3.812
4.358
0.923
3.231
2.568
46
3.49
ROIC%
17.62
16.03
14.76
12.65
13.68
14.01
13.35
12.91
15.41
12.77
15.08
13.35
13.85
20
17.47
Return on equity%
16.65
18.53
18.95
20.14
17.15
20.02
19.97
17.99
19.15
21.06
18.27
19.97
19.05
52
14.82
Return on assets%
15.19
13.04
11.99
13.62
12.25
15.17
16.63
15.36
14.84
15.99
9.85
15.36
15.00
16
1.83
EPS₹
0.92
0.87
0.87
0.79
0.81
0.90
0.80
0.88
0.87
0.85
1.93
0.80%
(1.68%)
—
21.53
EPS growth%
7.78
7.51
4.59
6.19
8.79
11.32
9.77
11.05
12.02
9.30
28.33
11.05
9.05
46
1.66
Bookvalue per sh₹
1.40
1.40
1.53
1.81
1.84
1.84
1.95
2.23
2.42
2.65
1.62
7.60%
6.31%
—
0.47
FCF per share₹
0.47
0.50
0.49
0.53
0.51
0.56
0.50
0.49
0.46
0.46
1.05
(1.82%)
(1.34%)
—
0.56
Dividend per sh₹
0.79
0.85
0.88
0.94
1.01
0.99
1.09
1.27
1.23
1.44
1.67
7.40%
6.30%
—
7.55
Div yield (avg)%
23.42
21.22
20.12
19.85
18.80
15.94
16.38
15.62
18.54
16.57
26.38
16.38
18.67
35
13.14
Payout ratio%
8.72
8.23
5.57
6.04
3.36
4.48
4.37
3.84
5.05
2.74
28.88
4.37
4.76
14
4.357
Shares (diluted)M
3.770
3.949
4.118
4.214
3.827
3.619
4.018
3.764
4.148
4.152
4.428
1.64%
0.27%
49
27.79
Buyback yield%
20.47
19.66
20.93
19.15
21.95
23.63
21.24
19.07
21.90
21.42
22.43
21.42
21.09
76
1.389
D/E ratiox
0.275
0.257
0.235
0.207
0.177
0.179
0.190
0.185
0.185
0.174
0.532
0.185
0.187
54
8.095
Enterprise value₹M
21.04
22.55
27.41
29.53
32.62
33.61
38.93
43.57
43.17
43.28
9.098
5.82%
9.36%
54
5.055
LT debt₹M
28.43
30.47
33.96
36.67
39.15
44.81
48.52
49.22
51.24
50.15
7.133
5.08%
7.39%
19
Revenue
₹19.85M
2.98%
1.00×
Cost of revenue
₹9.363M
3.08%
1.01×
Operating expenses
₹4.814M
2.95%
1.00×
Goodwill & intangibles
20.23%
Cash and investments
13.95%
Spread over hurdle
(3.47%)