12.91
Revenue₹M
27.96
28.65
29.17
30.39
31.14
31.57
33.23
33.62
33.93
34.39
13.92
2.01%
2.25%
43
23.30
Revenue growth%
7.71
4.92
4.15
2.53
3.42
5.14
3.13
5.98
4.86
2.75
21.06
4.86
4.50
5
29.54
Gross margin%
21.64
20.76
20.44
21.80
19.55
17.74
17.38
20.34
22.13
21.02
18.98
20.34
20.60
49
12.41
Operating margin%
17.27
15.15
12.28
14.54
12.80
15.15
14.63
12.43
11.74
12.09
7.20
12.43
13.67
66
2.19
Net margin%
23.18
22.38
20.46
20.14
22.96
25.65
27.19
26.18
26.63
25.07
5.20
26.18
24.12
95
36.49
P/E ratio (avg)x
12.92
13.33
14.13
13.30
13.44
13.52
15.18
14.46
15.29
15.43
9.481
15.18
13.83
31
35.15
EV/EBITx
7.874
7.374
7.856
7.593
8.690
8.555
8.169
8.973
10.24
9.779
18.03
8.973
8.362
41
6.37
FCF yield (avg)%
15.62
17.33
16.41
14.24
16.29
13.58
11.78
9.20
12.20
9.40
16.04
11.78
13.91
80
29.40
FCF margin%
25.06
26.18
27.19
27.49
29.45
32.42
31.74
28.94
29.55
31.53
28.18
31.53
29.20
41
1.378
FCF / Net incomex
0.285
0.296
0.310
0.318
0.283
0.283
0.253
0.262
0.246
0.233
1.196
0.253
0.283
49
17.21
ROIC%
13.12
14.53
14.74
13.86
16.16
14.91
12.93
15.45
12.89
11.92
23.87
12.93
14.19
19
7.61
Return on equity%
16.27
13.47
12.08
11.25
9.34
9.31
11.18
10.42
8.22
8.62
17.22
9.31
10.80
80
26.43
Return on assets%
20.99
22.61
25.20
24.49
21.57
23.75
24.45
23.05
22.16
21.97
16.05
23.05
22.83
24
2.68
EPS₹
1.40
1.44
1.69
1.65
1.89
1.84
2.05
2.24
2.47
2.60
2.95
6.65%
7.09%
—
23.26
EPS growth%
24.89
22.84
21.47
22.12
21.03
23.59
25.92
24.41
27.41
27.16
16.70
25.92
24.00
15
3.16
Bookvalue per sh₹
4.28
4.59
4.94
5.37
5.69
5.59
5.95
5.87
6.68
7.64
3.16
6.10%
6.34%
—
1.28
FCF per share₹
1.06
1.02
0.93
0.85
0.92
0.94
0.87
0.98
1.09
1.15
1.78
4.48%
0.54%
—
3.19
Dividend per sh₹
2.34
2.11
1.94
2.08
1.90
1.79
1.67
1.78
1.78
1.89
2.65
(0.03%)
(2.41%)
—
12.90
Div yield (avg)%
2.60
3.48
1.21
2.20
0.52
0.40
2.21
3.18
2.76
5.31
25.44
2.76
2.41
24
14.59
Payout ratio%
23.11
24.79
27.29
27.56
27.62
29.87
31.43
34.25
32.05
31.95
14.50
31.95
28.74
65
4.890
Shares (diluted)M
5.015
5.443
5.572
5.632
5.674
5.601
5.750
6.001
6.151
5.619
4.950
(0.20%)
0.10%
90
3.41
Buyback yield%
19.60
22.30
22.82
23.95
21.34
20.14
17.19
18.48
18.34
15.82
23.11
18.34
19.87
48
1.291
D/E ratiox
1.854
2.075
2.121
2.374
2.487
2.479
2.513
2.386
2.389
2.542
0.645
2.479
2.388
54
18.08
Enterprise value₹M
5.380
6.295
5.979
6.693
6.330
7.295
8.254
7.927
8.301
9.524
26.29
8.52%
5.33%
41
23.48
LT debt₹M
36.44
39.88
37.73
35.78
41.89
44.73
42.51
47.34
46.75
48.60
10.35
3.02%
2.48%
47
Revenue
₹34.39M
2.25%
1.00×
Cost of revenue
₹22.99M
2.44%
1.02×
Operating expenses
₹7.355M
1.88%
0.96×
Cash and investments
17.64%
Goodwill & intangibles
14.77%
Spread over hurdle
(7.77%)