8.547
Revenue₹M
21.41
22.61
23.96
25.40
27.30
28.80
30.72
31.97
33.31
35.28
8.795
5.26%
5.90%
24
21.72
Revenue growth%
19.90
18.75
16.29
17.51
19.15
20.02
18.30
17.67
18.11
17.51
23.43
18.11
18.20
18
3.71
Gross margin%
31.31
32.53
29.95
29.64
28.93
29.36
30.71
30.52
33.34
33.92
10.75
30.71
30.62
84
15.94
Operating margin%
14.29
16.68
15.20
18.13
17.12
17.16
15.40
18.10
18.43
19.71
6.19
18.10
17.14
43
27.39
Net margin%
23.58
21.59
19.74
21.02
20.57
20.04
22.08
21.50
19.90
18.89
17.78
20.04
20.79
62
35.30
P/E ratio (avg)x
17.97
18.65
19.43
20.47
21.87
24.60
25.98
27.43
26.53
29.87
34.02
26.53
23.24
81
32.95
EV/EBITx
14.00
13.71
14.25
15.55
15.02
14.64
15.65
17.10
16.22
14.13
25.23
15.65
14.83
26
26.72
FCF yield (avg)%
2.64
3.89
1.39
2.61
4.59
4.21
6.89
9.24
9.79
12.32
20.45
9.24
4.40
22
8.41
FCF margin%
8.33
10.06
11.40
9.31
10.95
11.00
13.80
13.10
13.62
13.84
19.61
13.62
11.20
75
0.602
FCF / Net incomex
2.761
2.925
2.827
3.285
3.740
3.711
4.448
4.792
5.242
6.146
0.570
4.792
3.725
60
11.55
ROIC%
18.71
17.13
14.25
13.20
10.77
12.52
11.82
10.42
12.08
12.67
6.23
12.08
12.59
16
6.58
Return on equity%
8.81
8.63
5.74
4.88
5.83
4.34
5.57
6.39
8.48
6.33
18.89
6.33
6.08
12
5.81
Return on assets%
18.93
17.57
18.90
21.30
21.68
22.69
23.27
25.25
22.74
22.96
27.10
22.96
22.18
33
1.54
EPS₹
1.39
1.36
1.51
1.43
1.40
1.51
1.45
1.58
1.56
1.64
1.72
3.22%
2.04%
—
19.16
EPS growth%
4.14
5.82
8.41
8.45
8.57
6.25
7.56
8.74
9.01
10.73
14.28
8.74
8.43
10
1.75
Bookvalue per sh₹
0.84
0.78
0.73
0.69
0.68
0.62
0.58
0.52
0.54
0.54
2.30
(4.78%)
(5.32%)
—
1.90
FCF per share₹
0.85
0.83
0.89
0.88
0.90
0.88
0.87
0.86
0.90
0.88
1.28
(0.45%)
1.47%
—
0.89
Dividend per sh₹
2.17
2.24
2.39
2.41
2.54
2.79
3.06
3.14
2.94
2.70
2.07
1.23%
3.44%
—
14.84
Div yield (avg)%
18.04
16.12
13.17
10.58
8.92
10.95
12.12
12.47
10.37
10.94
22.15
10.95
11.53
47
16.65
Payout ratio%
0.40
2.83
0.40
0.40
0.40
0.40
3.22
5.59
2.87
4.70
8.25
3.22
1.62
74
9.050
Shares (diluted)M
15.29
15.03
15.69
16.23
18.29
19.09
21.29
21.20
22.32
24.90
8.755
6.36%
5.98%
63
12.00
Buyback yield%
18.70
17.84
19.47
17.84
15.31
13.22
16.18
18.03
20.37
21.30
19.24
18.03
17.94
92
1.586
D/E ratiox
0.920
0.915
0.804
0.789
0.700
0.645
0.603
0.646
0.681
0.717
1.316
0.646
0.709
18
12.44
Enterprise value₹M
14.71
13.60
14.22
12.95
12.08
11.39
12.09
13.01
14.52
14.15
32.16
3.21%
0.43%
37
44.72
LT debt₹M
6.342
7.209
6.840
8.017
8.048
8.388
8.591
9.388
10.43
10.56
5.854
5.58%
6.56%
27
Revenue
₹35.28M
5.90%
1.00×
Cost of revenue
₹22.30M
6.12%
1.02×
Operating expenses
₹7.710M
5.32%
0.95×
Cash and investments
21.44%
Goodwill & intangibles
20.87%
Spread over hurdle
(8.34%)