4.419
Revenue₹M
2.700
2.896
3.012
3.220
3.443
3.671
3.911
4.048
4.190
4.410
4.678
5.07%
5.50%
23
29.52
Revenue growth%
16.47
16.81
19.19
21.84
24.48
22.20
25.02
25.56
23.99
23.40
7.39
23.99
22.80
40
22.48
Gross margin%
19.91
18.98
18.73
19.96
21.54
21.92
23.43
21.53
19.68
19.23
25.91
21.53
19.93
10
12.33
Operating margin%
17.37
17.56
17.67
16.26
14.64
14.94
17.42
15.19
18.01
18.80
4.95
17.42
17.40
35
9.78
Net margin%
15.38
14.67
16.91
15.15
14.62
15.73
16.45
17.67
20.18
20.60
3.79
17.67
16.09
60
9.357
P/E ratio (avg)x
12.56
12.85
14.13
16.07
18.36
19.88
20.24
19.18
18.93
18.82
16.29
19.18
18.59
48
20.23
EV/EBITx
12.58
13.41
14.33
13.98
14.88
16.00
17.85
17.08
19.70
22.00
31.75
17.85
15.44
76
23.17
FCF yield (avg)%
23.83
23.41
23.76
26.45
24.39
23.22
21.29
20.99
21.33
22.39
4.57
21.33
23.32
77
6.03
FCF margin%
7.40
9.59
10.12
11.14
14.12
12.25
12.95
14.00
12.02
9.81
29.96
12.25
11.58
59
0.549
FCF / Net incomex
0.095
0.089
0.081
0.077
0.081
0.073
0.074
0.065
0.058
0.054
0.899
0.065
0.076
41
27.23
ROIC%
10.92
11.09
11.00
10.39
8.72
5.77
3.24
4.27
1.59
3.64
19.48
3.64
7.24
33
18.32
Return on equity%
9.15
11.61
9.11
6.82
8.43
6.11
5.15
6.97
9.70
8.17
11.92
6.97
8.30
7
22.60
Return on assets%
26.94
25.42
25.33
26.94
26.97
27.61
24.84
26.57
24.28
27.09
8.68
26.57
26.75
30
0.07
EPS₹
0.35
0.34
0.38
0.42
0.43
0.46
0.43
0.43
0.44
0.49
0.08
2.89%
3.61%
—
6.21
EPS growth%
12.62
10.97
12.86
10.92
10.88
11.78
11.92
14.28
16.74
18.18
11.10
14.28
12.27
71
0.37
Bookvalue per sh₹
0.20
0.20
0.21
0.24
0.26
0.29
0.29
0.34
0.34
0.39
0.33
8.56%
7.33%
—
0.33
FCF per share₹
0.24
0.23
0.25
0.22
0.22
0.24
0.24
0.23
0.21
0.22
0.24
(0.53%)
(0.93%)
—
0.22
Dividend per sh₹
0.49
0.55
0.59
0.65
0.76
0.80
0.87
0.87
0.85
0.84
0.21
1.99%
6.62%
—
24.29
Div yield (avg)%
5.20
2.69
3.80
5.01
7.31
9.54
8.13
7.61
5.77
6.97
10.24
7.61
6.37
94
15.26
Payout ratio%
29.74
28.89
26.20
28.93
27.26
27.57
28.49
28.94
27.62
28.54
19.16
28.49
28.51
44
8.869
Shares (diluted)M
11.15
12.11
14.18
16.41
16.17
16.71
15.74
17.08
16.49
19.23
8.731
3.53%
5.65%
86
9.10
Buyback yield%
30.49
29.88
32.16
32.79
29.95
30.65
31.66
32.49
32.43
34.28
22.42
32.43
31.91
28
1.110
D/E ratiox
2.118
2.171
1.974
1.772
1.904
1.796
1.708
1.646
1.849
1.791
0.650
1.791
1.823
48
3.481
Enterprise value₹M
3.841
4.071
3.716
3.420
3.169
3.619
3.404
3.614
3.839
4.034
2.391
4.95%
1.49%
7
0.583
LT debt₹M
6.242
6.180
6.900
7.430
8.026
9.211
9.125
10.24
11.38
12.12
5.173
8.59%
7.87%
50
Revenue
₹4.410M
5.50%
1.00×
Cost of revenue
₹2.547M
6.04%
1.05×
Operating expenses
₹0.841M
4.51%
0.91×
Cash and investments
15.03%