13.46
Revenue₹M
11.99
12.03
12.12
12.22
12.18
12.47
12.81
13.06
13.46
13.38
14.96
1.89%
1.31%
20
9.78
Revenue growth%
3.89
2.06
0.57
1.24
1.97
1.00
2.92
5.61
4.39
5.75
24.68
4.39
2.49
81
28.20
Gross margin%
18.76
19.80
22.34
23.51
26.04
23.60
24.31
21.84
22.98
22.77
3.71
22.98
22.88
86
23.90
Operating margin%
26.81
29.40
32.05
32.81
32.48
30.62
29.50
29.07
29.82
32.22
24.12
29.82
30.22
94
2.75
Net margin%
18.40
17.02
19.35
18.32
20.09
20.36
21.52
23.44
24.88
23.33
15.99
23.33
20.22
48
21.86
P/E ratio (avg)x
37.66
38.47
35.19
32.73
32.22
32.02
30.98
26.88
25.64
24.84
27.99
26.88
32.12
52
16.01
EV/EBITx
33.39
36.27
37.97
43.82
42.40
45.71
46.26
51.04
49.34
45.75
28.09
46.26
44.76
40
6.66
FCF yield (avg)%
18.12
18.62
17.49
16.72
16.67
15.10
17.33
14.76
16.51
15.25
10.98
15.25
16.69
74
15.26
FCF margin%
32.09
31.60
29.09
28.68
27.57
25.07
26.98
24.12
22.21
22.01
23.08
24.12
27.27
52
1.702
FCF / Net incomex
0.136
0.125
0.127
0.109
0.095
0.095
0.098
0.104
0.088
0.083
1.049
0.095
0.101
50
12.67
ROIC%
2.66
0.53
0.65
3.13
3.20
1.10
3.06
0.50
0.40
0.40
19.45
0.50
0.88
9
15.79
Return on equity%
15.44
13.13
11.18
12.65
14.75
16.29
14.44
11.46
13.24
14.17
18.24
14.17
13.70
25
20.78
Return on assets%
12.05
14.50
11.57
13.53
15.66
13.85
12.92
10.23
8.98
11.86
8.71
11.86
12.49
37
1.33
EPS₹
0.62
0.66
0.68
0.59
0.62
0.54
0.49
0.52
0.51
0.46
1.43
(6.02%)
(2.50%)
—
20.52
EPS growth%
5.57
5.00
4.13
2.24
4.72
6.70
9.37
9.42
8.20
7.98
19.76
8.20
6.13
52
0.79
Bookvalue per sh₹
0.46
0.41
0.37
0.39
0.36
0.38
0.35
0.37
0.35
0.37
0.94
0.17%
(2.17%)
—
0.55
FCF per share₹
1.04
1.03
1.13
1.16
1.14
1.15
1.37
1.43
1.67
1.88
1.74
10.53%
7.08%
—
1.56
Dividend per sh₹
1.72
1.46
1.25
1.19
1.11
0.99
1.04
0.89
0.76
0.76
1.63
(7.20%)
(8.42%)
—
13.32
Div yield (avg)%
1.01
3.32
5.97
6.07
3.42
0.58
1.76
0.82
0.94
3.41
28.10
0.94
2.54
29
19.96
Payout ratio%
11.13
9.97
10.72
12.59
15.44
15.05
12.34
13.09
14.50
13.36
24.44
13.36
12.84
5
5.677
Shares (diluted)M
6.726
7.461
8.482
8.567
9.175
9.711
10.08
11.49
13.21
14.86
5.436
10.13%
7.81%
21
14.07
Buyback yield%
21.99
21.34
23.14
26.01
24.85
27.68
28.90
30.02
28.82
27.52
3.85
28.82
26.76
59
1.438
D/E ratiox
1.412
1.585
1.794
1.745
1.781
1.831
1.918
2.123
2.244
2.463
0.893
2.123
1.813
25
11.38
Enterprise value₹M
6.061
5.557
4.860
4.386
4.601
4.655
4.759
5.217
5.692
5.720
6.445
4.45%
(1.20%)
41
12.85
LT debt₹M
12.40
13.92
13.48
15.26
15.16
15.21
15.95
16.84
17.37
17.09
9.772
2.43%
3.10%
45
Revenue
₹13.38M
1.31%
1.00×
Cost of revenue
₹9.363M
1.49%
1.02×
Operating expenses
₹2.438M
1.01%
0.97×
Property and equipment
17.13%
Goodwill & intangibles
16.33%
Cash and investments
16.31%
Spread over hurdle
(7.75%)