10.99
Revenue₹M
16.30
17.70
19.36
20.93
22.68
24.25
26.08
27.84
30.08
32.92
12.11
7.73%
8.27%
62
7.84
Revenue growth%
28.10
26.21
26.92
28.48
26.73
27.62
29.12
29.43
28.10
27.52
25.22
28.10
27.86
38
29.29
Gross margin%
23.23
22.84
21.83
21.17
22.72
20.67
22.77
25.70
27.08
25.93
2.23
25.70
22.81
56
25.90
Operating margin%
27.05
28.48
29.48
27.36
26.58
25.14
22.50
22.80
20.95
23.27
2.47
22.80
25.86
62
4.52
Net margin%
19.42
20.86
21.77
22.90
25.82
26.79
28.17
26.46
27.52
29.00
7.61
27.52
26.14
63
21.36
P/E ratio (avg)x
7.789
7.902
7.772
6.893
6.709
6.715
6.400
5.860
5.251
5.558
27.89
5.860
6.712
7
27.55
EV/EBITx
25.02
25.85
29.50
28.06
28.45
29.87
29.42
31.54
36.70
39.61
24.58
31.54
29.46
82
5.30
FCF yield (avg)%
30.85
29.04
26.09
23.90
24.16
21.41
21.72
21.51
21.19
19.89
6.27
21.41
22.81
73
17.94
FCF margin%
23.28
23.75
25.63
25.52
23.96
24.29
27.09
24.70
24.12
26.55
18.42
24.70
24.49
35
1.700
FCF / Net incomex
0.875
0.828
0.707
0.743
0.654
0.606
0.610
0.545
0.510
0.501
0.205
0.545
0.632
27
4.31
ROIC%
6.04
3.54
3.29
2.21
3.79
4.76
6.92
5.38
7.63
6.07
6.58
6.07
5.07
14
17.97
Return on equity%
5.90
4.10
3.10
4.59
2.18
0.40
1.85
0.91
0.40
0.40
9.75
0.40
2.02
65
18.53
Return on assets%
29.82
30.78
28.61
31.15
32.43
29.54
30.22
32.27
30.53
33.38
5.54
30.53
30.66
29
2.08
EPS₹
1.66
1.67
1.65
1.53
1.75
1.71
1.79
1.96
2.02
1.91
2.26
1.78%
1.55%
—
21.54
EPS growth%
25.06
22.07
22.63
20.83
21.88
22.65
23.30
22.24
25.19
27.06
20.01
23.30
22.64
88
3.75
Bookvalue per sh₹
0.94
0.85
0.86
0.79
0.82
0.83
0.88
0.95
0.93
1.05
1.08
4.99%
0.09%
—
4.60
FCF per share₹
6.49
7.15
6.53
7.24
7.66
7.54
8.01
7.54
8.24
7.75
2.20
0.23%
2.65%
—
3.01
Dividend per sh₹
5.94
6.65
6.21
7.25
7.42
8.64
9.86
10.89
12.03
12.81
4.37
11.55%
9.58%
—
21.65
Div yield (avg)%
1.34
1.18
0.40
0.40
3.20
6.07
8.69
10.69
11.93
12.31
27.79
10.69
4.63
90
18.90
Payout ratio%
20.51
17.73
18.75
18.94
18.57
20.21
17.44
17.54
14.78
17.43
17.86
17.44
18.15
27
2.919
Shares (diluted)M
2.532
2.793
2.524
2.263
2.237
1.974
2.058
2.237
2.027
2.027
3.008
(1.96%)
(2.89%)
59
23.90
Buyback yield%
26.40
24.53
26.57
25.63
24.93
25.22
27.87
25.51
22.96
20.08
3.88
25.22
25.37
35
0.541
D/E ratiox
0.564
0.591
0.571
0.673
0.764
0.816
0.840
0.898
1.023
1.188
0.237
0.898
0.790
14
28.14
Enterprise value₹M
26.01
26.01
25.22
26.82
23.47
23.80
23.23
24.16
22.35
22.75
23.01
(0.62%)
(0.63%)
15
25.06
LT debt₹M
34.79
35.59
41.96
48.75
47.14
54.62
57.76
63.29
72.53
72.07
16.92
8.86%
8.85%
60
Revenue
₹32.92M
8.27%
1.00×
Cost of revenue
₹18.36M
7.82%
0.96×
Operating expenses
₹5.999M
8.69%
1.04×
Property and equipment
17.95%
Cash and investments
15.34%
Spread over hurdle
42.36%