23.88
Revenue₹M
22.40
23.65
24.19
25.61
26.77
27.70
29.06
29.90
30.43
32.29
24.91
3.82%
3.89%
69
4.84
Revenue growth%
2.33
1.84
1.84
4.22
5.29
4.65
7.36
9.11
11.12
8.46
15.88
8.46
4.97
39
24.65
Gross margin%
31.70
32.81
32.55
34.55
32.56
33.59
31.88
30.49
32.99
33.58
26.55
32.99
32.69
40
12.90
Operating margin%
12.74
10.05
9.82
12.29
9.54
8.50
7.45
8.59
9.66
9.75
16.84
8.59
9.71
14
8.13
Net margin%
21.69
19.38
21.46
20.89
22.62
21.85
21.24
20.73
18.64
16.78
2.42
20.73
21.07
93
34.99
P/E ratio (avg)x
31.71
31.54
36.32
41.60
44.36
43.39
45.31
44.93
51.11
48.74
25.07
45.31
43.87
7
28.30
EV/EBITx
11.77
13.02
12.82
12.79
14.20
15.10
17.28
19.99
20.20
22.28
20.95
19.99
14.65
77
20.09
FCF yield (avg)%
6.31
5.81
7.68
10.02
8.65
7.78
5.05
7.94
6.78
6.10
9.43
6.78
7.23
18
17.05
FCF margin%
14.53
13.49
15.35
14.00
12.07
11.47
12.91
14.82
13.37
13.65
18.35
13.37
13.57
57
0.231
FCF / Net incomex
1.761
1.987
2.055
2.312
2.539
2.893
3.218
3.443
3.917
4.498
1.456
3.443
2.716
65
6.74
ROIC%
15.72
13.29
13.22
10.87
8.35
7.14
8.77
9.93
11.41
8.54
25.65
8.77
10.40
80
10.12
Return on equity%
12.02
11.63
10.59
12.77
11.24
9.55
10.52
12.08
12.88
10.17
23.38
10.52
11.44
74
9.50
Return on assets%
26.86
28.91
27.72
28.33
29.46
29.45
29.67
32.65
35.07
32.91
3.26
32.65
29.46
76
2.79
EPS₹
3.73
4.14
4.61
4.64
5.40
5.29
5.75
6.51
7.73
7.89
3.03
7.87%
8.00%
—
3.98
EPS growth%
10.08
8.27
5.62
4.62
5.15
2.59
3.01
3.80
1.96
0.40
27.90
2.59
4.21
67
3.82
Bookvalue per sh₹
4.73
4.76
4.79
4.63
5.30
5.32
5.45
6.36
6.53
6.33
4.01
3.61%
3.03%
—
2.65
FCF per share₹
3.55
3.29
3.10
2.95
2.68
2.53
2.64
2.54
2.25
2.46
1.56
(1.67%)
(3.46%)
—
3.80
Dividend per sh₹
4.75
4.26
4.53
4.84
4.43
4.74
4.93
5.27
5.21
5.33
2.11
3.75%
1.29%
—
26.25
Div yield (avg)%
12.09
12.62
12.73
15.56
15.29
15.02
17.45
17.42
19.27
17.93
22.50
17.45
15.43
6
5.84
Payout ratio%
16.39
14.89
16.24
15.52
16.79
16.63
16.08
18.20
15.80
13.66
28.64
16.08
16.16
53
4.966
Shares (diluted)M
6.226
6.399
6.448
7.486
8.721
9.369
10.22
10.43
9.825
11.07
5.086
4.89%
5.51%
86
21.30
Buyback yield%
13.65
14.18
15.82
16.30
18.45
20.61
21.97
19.76
18.32
20.25
12.57
20.25
18.38
19
0.288
D/E ratiox
1.158
1.223
1.286
1.400
1.395
1.226
1.171
1.185
1.274
1.195
0.327
1.195
1.224
12
4.127
Enterprise value₹M
19.45
19.08
22.70
27.40
27.60
29.87
30.33
34.61
34.82
34.44
34.94
4.53%
7.43%
67
30.47
LT debt₹M
10.98
11.38
11.15
10.79
11.35
12.30
12.34
12.21
12.00
11.60
20.04
0.45%
1.46%
84
Revenue
₹32.29M
3.89%
1.00×
Cost of revenue
₹14.91M
4.33%
1.04×
Operating expenses
₹7.907M
3.45%
0.96×
Cash and investments
14.49%
Spread over hurdle
20.98%