16.75
Revenue₹M
15.36
16.00
16.50
17.12
17.50
17.97
18.67
19.08
19.44
20.38
18.49
3.09%
3.39%
84
16.67
Revenue growth%
24.74
26.68
27.35
26.93
28.13
28.40
29.20
26.97
27.73
27.05
16.71
27.73
27.20
46
26.61
Gross margin%
13.60
16.25
15.32
17.11
14.29
11.31
8.43
9.69
9.44
9.06
8.77
9.44
12.46
65
19.09
Operating margin%
33.52
35.74
36.60
34.42
31.83
32.11
31.55
32.33
32.85
29.99
16.91
32.11
32.59
42
5.65
Net margin%
26.29
26.76
25.62
28.17
26.96
24.86
24.38
26.46
25.11
22.48
15.02
24.86
25.96
37
7.147
P/E ratio (avg)x
40.49
37.19
35.73
37.84
41.16
45.81
50.93
49.72
50.70
54.32
11.74
50.70
43.48
51
11.78
EV/EBITx
24.00
24.90
23.53
24.49
23.57
23.36
22.49
20.91
19.24
17.97
28.17
20.91
23.44
21
12.15
FCF yield (avg)%
6.38
6.34
3.86
1.19
0.40
1.39
2.32
0.49
0.40
3.11
16.67
1.39
1.85
87
17.52
FCF margin%
15.02
16.21
17.44
20.16
20.72
18.05
20.18
20.29
18.99
16.15
25.07
18.99
18.52
18
1.022
FCF / Net incomex
1.438
1.404
1.453
1.470
1.638
1.635
1.579
1.717
1.956
2.222
1.401
1.717
1.607
43
8.70
ROIC%
14.34
15.82
12.90
15.33
15.25
18.09
18.46
21.18
19.45
17.56
12.62
18.46
16.69
94
22.74
Return on equity%
32.89
30.86
30.43
29.95
31.38
31.73
30.46
27.84
29.43
30.16
17.80
30.16
30.44
79
6.88
Return on assets%
3.91
4.80
3.68
3.42
4.45
2.12
0.40
0.40
0.40
0.40
8.96
0.40
2.77
44
0.17
EPS₹
0.14
0.15
0.16
0.18
0.17
0.19
0.19
0.20
0.21
0.23
0.18
6.78%
4.45%
—
11.89
EPS growth%
29.64
28.88
29.88
27.49
28.65
26.35
24.35
25.92
28.21
27.02
17.97
26.35
27.85
65
0.18
Bookvalue per sh₹
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.12
(10.23%)
(5.50%)
—
0.18
FCF per share₹
0.23
0.28
0.30
0.36
0.43
0.50
0.50
0.54
0.58
0.69
0.05
9.89%
12.89%
—
0.14
Dividend per sh₹
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.05
4.22%
3.64%
—
20.08
Div yield (avg)%
18.46
17.59
19.61
19.28
19.59
21.60
24.55
23.38
24.47
26.67
18.58
24.47
20.61
21
24.32
Payout ratio%
22.12
22.69
24.36
26.41
27.69
26.60
25.12
27.00
29.79
27.94
12.30
27.00
26.50
48
40.82
Shares (diluted)M
57.05
66.19
73.98
78.37
83.92
89.70
97.55
104.0
115.8
120.7
38.92
7.54%
7.52%
57
20.24
Buyback yield%
18.42
17.11
14.59
17.33
15.88
16.27
15.02
13.84
16.25
16.04
17.07
16.04
16.14
19
0.382
D/E ratiox
0.464
0.509
0.527
0.578
0.560
0.602
0.666
0.753
0.840
0.937
0.226
0.753
0.590
53
14.57
Enterprise value₹M
13.05
14.83
15.03
15.10
14.76
14.27
14.79
14.34
13.47
13.83
2.108
(1.29%)
0.06%
67
16.43
LT debt₹M
7.947
8.134
7.808
7.101
7.432
8.109
8.064
8.371
9.350
10.15
14.48
6.43%
2.23%
72
Revenue
₹20.38M
3.39%
1.00×
Cost of revenue
₹14.17M
3.32%
0.99×
Operating expenses
₹2.490M
3.73%
1.03×
Cash and investments
13.11%
Spread over hurdle
(1.92%)