26.34
Revenue₹M
11.61
12.40
13.30
14.14
15.16
16.33
17.82
19.27
20.69
22.90
29.21
8.60%
7.85%
27
11.82
Revenue growth%
21.47
19.94
20.16
22.00
20.33
17.94
15.13
13.07
14.05
13.92
18.02
14.05
18.94
93
17.39
Gross margin%
32.90
35.79
34.59
36.88
37.88
37.78
36.57
37.07
36.35
37.98
5.92
37.07
36.73
33
19.91
Operating margin%
20.64
21.65
20.21
18.96
17.63
15.18
17.07
14.33
13.41
14.62
11.70
14.62
17.35
17
13.41
Net margin%
27.14
24.55
22.63
24.39
27.31
26.25
25.86
25.41
27.44
26.91
15.63
26.25
26.05
86
20.62
P/E ratio (avg)x
12.57
11.23
11.07
11.16
10.74
11.58
12.18
12.30
11.56
12.59
30.61
12.18
11.57
89
21.63
EV/EBITx
40.29
40.83
46.16
55.06
53.87
62.07
71.97
74.72
80.59
95.71
6.477
74.72
58.56
94
23.07
FCF yield (avg)%
21.10
24.09
21.25
21.52
20.86
18.79
20.66
18.27
15.36
14.38
6.49
18.27
20.76
65
24.15
FCF margin%
13.73
15.62
14.92
15.13
14.43
13.71
15.78
13.08
10.89
12.80
8.73
13.08
14.08
37
1.142
FCF / Net incomex
0.653
0.684
0.698
0.666
0.592
0.581
0.567
0.579
0.571
0.621
1.059
0.579
0.606
92
3.56
ROIC%
23.29
24.64
25.19
23.35
22.66
23.08
23.49
20.61
21.37
20.40
5.50
21.37
23.18
13
12.73
Return on equity%
16.82
19.27
19.86
20.48
18.49
17.68
15.52
12.90
13.71
10.95
5.19
13.71
17.25
33
20.90
Return on assets%
27.81
28.74
31.54
28.99
31.91
34.23
33.99
34.66
35.22
32.69
9.73
34.23
32.30
93
1.80
EPS₹
1.79
1.68
1.83
1.84
1.73
1.96
1.86
1.73
1.95
2.08
1.83
3.74%
1.79%
—
3.56
EPS growth%
17.58
16.23
16.87
15.72
17.99
15.28
16.71
16.32
15.63
15.23
17.45
15.63
16.28
82
0.92
Bookvalue per sh₹
0.39
0.41
0.43
0.48
0.50
0.51
0.50
0.49
0.49
0.45
1.53
(1.92%)
0.51%
—
2.08
FCF per share₹
1.30
1.44
1.57
1.58
1.87
1.88
1.94
2.17
2.17
2.59
1.03
6.70%
8.60%
—
2.08
Dividend per sh₹
2.26
2.24
2.41
2.42
2.68
2.87
2.91
3.30
3.26
3.67
2.13
6.48%
5.86%
—
23.48
Div yield (avg)%
25.73
27.62
27.39
28.00
26.29
28.86
30.55
30.91
33.47
32.96
29.84
30.91
28.43
6
14.80
Payout ratio%
21.03
18.42
21.04
19.10
16.28
18.15
16.86
18.66
18.48
18.49
4.07
18.48
18.48
89
4.243
Shares (diluted)M
6.045
6.256
5.768
6.369
7.331
7.951
9.135
9.532
9.480
9.895
4.313
6.18%
5.31%
10
29.52
Buyback yield%
11.15
12.90
11.78
10.37
11.37
13.41
13.71
13.27
10.84
10.06
2.84
13.27
11.57
25
0.712
D/E ratiox
1.525
1.456
1.323
1.475
1.482
1.617
1.562
1.478
1.385
1.465
0.596
1.478
1.477
82
23.79
Enterprise value₹M
30.58
30.83
31.86
32.32
35.04
33.70
32.52
36.48
36.40
40.55
12.09
2.96%
3.25%
68
3.370
LT debt₹M
19.72
21.88
24.02
25.33
24.85
25.11
24.91
25.41
24.32
22.09
29.66
(2.33%)
1.91%
67
Revenue
₹22.90M
7.85%
1.00×
Cost of revenue
₹12.22M
7.64%
0.98×
Operating expenses
₹3.467M
9.27%
1.14×
Goodwill & intangibles
18.70%
Property and equipment
15.57%