3.997
Revenue₹M
13.08
13.55
13.74
13.85
14.15
14.21
14.24
14.13
14.52
14.76
4.106
0.84%
1.45%
12
9.56
Revenue growth%
12.20
12.86
14.74
16.76
19.38
18.90
19.72
17.31
16.29
17.93
23.55
17.93
17.04
73
26.09
Gross margin%
26.63
26.55
29.50
27.64
30.13
31.84
29.49
31.71
33.77
36.56
7.48
31.84
29.81
84
21.57
Operating margin%
26.79
26.55
28.48
29.29
30.84
29.37
30.95
29.63
31.02
29.38
8.31
29.63
29.37
56
18.26
Net margin%
16.85
18.17
20.55
20.73
22.76
23.13
23.56
25.87
24.58
27.07
13.31
24.58
22.95
26
36.72
P/E ratio (avg)x
40.60
41.76
42.00
46.96
53.27
62.32
67.33
68.35
76.49
92.01
34.39
68.35
57.79
38
18.85
EV/EBITx
15.68
14.99
14.59
15.02
16.00
15.01
14.36
15.41
15.69
15.73
9.853
15.41
15.21
77
25.06
FCF yield (avg)%
33.59
31.40
29.89
32.46
33.19
30.96
32.13
34.19
33.79
32.93
25.38
32.93
32.70
92
9.33
FCF margin%
14.68
16.05
13.27
12.36
11.46
12.95
12.70
11.12
9.86
10.72
18.33
11.12
12.53
40
1.496
FCF / Net incomex
1.127
1.290
1.529
1.700
1.705
1.744
1.975
2.338
2.632
2.905
1.270
2.338
1.725
94
22.23
ROIC%
19.71
19.33
21.48
22.77
21.47
19.08
17.00
16.10
15.27
18.05
27.11
17.00
19.21
48
23.39
Return on equity%
12.33
10.55
8.76
9.91
7.93
9.87
11.93
14.60
16.40
13.98
9.29
13.98
11.24
17
22.79
Return on assets%
10.62
12.94
15.68
14.20
17.13
17.98
15.85
18.34
15.50
18.00
9.43
17.98
15.77
21
0.52
EPS₹
1.03
1.10
1.06
1.21
1.35
1.51
1.49
1.71
1.79
1.74
0.55
5.30%
5.28%
—
11.98
EPS growth%
22.51
21.38
22.79
22.70
25.06
27.57
26.77
28.85
26.87
26.92
18.76
26.92
25.92
66
0.85
Bookvalue per sh₹
1.34
1.39
1.60
1.63
1.81
2.01
1.98
2.33
2.46
2.93
0.56
10.13%
7.79%
—
0.72
FCF per share₹
1.48
1.58
1.59
1.48
1.56
1.64
1.52
1.71
1.81
1.80
0.25
3.00%
1.47%
—
0.72
Dividend per sh₹
1.36
1.50
1.43
1.41
1.51
1.61
1.79
2.08
2.11
2.10
1.19
6.74%
5.82%
—
14.39
Div yield (avg)%
15.59
16.36
13.60
12.15
11.57
10.34
12.61
13.25
12.99
14.95
2.16
12.99
13.12
38
19.86
Payout ratio%
3.62
5.17
2.25
0.90
3.71
1.00
0.40
3.03
3.42
5.63
20.98
3.03
3.22
92
11.79
Shares (diluted)M
12.42
11.57
12.56
12.06
12.62
12.26
11.60
11.10
9.502
9.507
11.47
(5.51%)
(1.77%)
48
8.16
Buyback yield%
21.27
24.14
26.19
23.84
23.88
21.13
22.61
23.89
24.77
26.01
2.29
23.89
23.88
9
1.369
D/E ratiox
1.310
1.441
1.434
1.439
1.562
1.764
1.798
1.705
1.729
2.006
0.654
1.764
1.634
18
2.626
Enterprise value₹M
15.89
16.18
16.93
14.90
12.92
12.58
13.40
13.84
12.22
11.12
10.01
(2.96%)
(4.15%)
28
3.714
LT debt₹M
3.074
3.629
3.943
3.984
4.267
4.285
4.873
5.431
5.224
5.680
14.66
5.89%
6.51%
63
Revenue
₹14.76M
1.45%
1.00×
Cost of revenue
₹9.493M
1.55%
1.01×
Operating expenses
₹3.099M
1.05%
0.96×
Property and equipment
20.77%
Goodwill & intangibles
16.76%
Cash and investments
14.75%
Spread over hurdle
(8.32%)