10.27
Revenue₹M
7.844
8.212
8.485
8.835
9.225
9.577
9.637
9.697
10.07
10.54
11.38
2.70%
3.23%
10
2.81
Revenue growth%
4.35
4.18
3.25
5.09
5.12
3.93
3.55
1.93
4.68
4.18
23.42
3.93
4.18
81
22.35
Gross margin%
27.75
25.79
26.86
27.51
28.22
27.09
26.51
24.20
21.97
21.63
15.06
24.20
26.69
35
24.77
Operating margin%
30.64
32.08
34.58
33.89
31.63
29.39
30.57
33.20
33.64
33.06
23.16
33.06
32.57
47
14.63
Net margin%
28.83
29.35
32.31
30.38
31.37
34.02
36.91
38.47
35.73
38.46
16.13
36.91
33.17
62
14.55
P/E ratio (avg)x
20.72
20.41
18.75
19.00
20.65
22.80
25.83
25.46
24.27
25.89
11.60
25.46
21.76
91
30.70
EV/EBITx
29.77
31.11
30.08
30.93
32.22
35.90
35.59
36.87
38.97
43.23
33.69
36.87
33.90
64
21.09
FCF yield (avg)%
8.97
8.21
6.13
5.84
4.13
3.93
4.67
2.38
2.98
5.45
10.47
3.93
5.06
94
28.33
FCF margin%
15.73
13.19
14.18
15.10
15.88
15.90
14.52
13.50
12.88
12.06
29.29
13.50
14.35
72
0.117
FCF / Net incomex
2.530
2.665
2.984
2.796
2.698
3.020
3.183
3.520
4.070
4.039
0.934
3.520
3.002
87
15.60
ROIC%
16.39
14.75
13.76
12.13
12.11
11.94
12.18
14.78
17.52
17.39
18.42
14.78
14.26
87
25.73
Return on equity%
8.10
8.11
10.26
8.81
7.05
4.11
5.71
3.66
1.36
1.26
17.03
3.66
6.38
46
27.57
Return on assets%
8.84
9.29
9.49
8.26
5.69
8.26
6.25
5.07
3.40
4.87
3.34
5.07
7.26
78
0.51
EPS₹
0.28
0.29
0.32
0.32
0.38
0.43
0.47
0.53
0.58
0.61
0.56
10.15%
9.24%
—
20.19
EPS growth%
7.67
9.58
9.05
8.28
10.41
9.65
12.16
14.65
12.78
13.52
5.88
12.78
10.03
30
1.06
Bookvalue per sh₹
0.91
0.79
0.74
0.72
0.67
0.65
0.64
0.63
0.55
0.54
0.76
(4.44%)
(6.26%)
—
0.23
FCF per share₹
0.65
0.60
0.61
0.66
0.65
0.69
0.77
0.73
0.71
0.67
0.73
0.50%
0.49%
—
0.62
Dividend per sh₹
1.60
1.73
1.83
2.04
2.05
2.11
2.27
2.47
2.55
2.71
1.04
5.73%
6.87%
—
21.53
Div yield (avg)%
13.29
11.81
11.78
13.53
16.40
17.56
14.64
16.50
13.98
13.97
22.93
14.64
13.97
44
17.75
Payout ratio%
3.78
3.53
3.41
3.44
3.41
1.24
3.26
5.47
6.51
8.65
17.76
5.47
3.48
21
5.849
Shares (diluted)M
5.805
5.585
5.663
5.525
5.347
5.671
5.724
5.309
5.310
5.713
5.835
1.33%
(0.77%)
21
9.35
Buyback yield%
6.27
8.20
10.20
13.00
13.12
12.41
14.61
13.40
16.04
15.00
12.01
14.61
13.06
49
0.989
D/E ratiox
2.117
2.076
2.331
2.535
2.418
2.502
2.360
2.667
2.576
2.881
1.028
2.576
2.460
60
8.804
Enterprise value₹M
3.622
3.714
3.791
4.453
4.469
4.792
5.557
5.728
5.966
5.636
10.49
4.75%
4.58%
84
1.408
LT debt₹M
3.681
4.034
4.038
4.517
4.871
4.788
4.625
4.792
4.822
5.046
9.214
0.71%
3.88%
31
Revenue
₹10.54M
3.23%
1.00×
Cost of revenue
₹6.510M
3.31%
1.01×
Operating expenses
₹2.553M
3.11%
0.99×
Spread over hurdle
10.08%