2.551
Revenue₹M
12.42
12.62
12.81
13.34
14.14
14.96
15.37
16.22
16.72
17.62
2.728
4.50%
4.05%
30
23.44
Revenue growth%
19.67
19.87
20.54
19.04
16.88
17.88
19.27
19.18
21.51
19.40
10.15
19.27
19.34
86
25.21
Gross margin%
26.02
23.23
21.94
20.15
17.20
17.80
16.57
18.87
20.14
22.88
4.80
18.87
20.15
62
6.07
Operating margin%
27.59
29.77
30.26
32.93
32.82
30.86
27.96
29.19
30.87
29.89
10.68
29.89
30.07
11
28.13
Net margin%
5.48
5.89
5.77
4.95
5.38
3.65
6.57
4.85
3.14
3.56
16.22
3.65
5.16
91
30.73
P/E ratio (avg)x
28.16
31.27
34.79
36.82
37.24
41.24
44.99
51.52
51.31
47.60
8.202
47.60
39.24
95
7.414
EV/EBITx
6.717
7.466
7.757
7.569
8.341
8.167
7.909
9.257
10.17
9.532
25.65
9.257
8.038
80
20.20
FCF yield (avg)%
4.94
6.50
7.52
5.30
3.83
3.79
6.38
6.73
4.65
7.17
28.38
6.38
5.84
58
11.73
FCF margin%
29.83
29.22
28.36
28.49
30.86
29.10
31.44
32.00
32.24
29.37
8.26
31.44
29.60
69
1.440
FCF / Net incomex
0.188
0.210
0.204
0.231
0.263
0.258
0.252
0.247
0.287
0.297
1.160
0.258
0.249
9
26.58
ROIC%
15.32
16.74
13.92
12.01
13.12
13.63
10.89
10.34
11.29
11.72
27.93
11.29
12.56
22
2.68
Return on equity%
6.21
4.62
4.26
5.10
2.68
2.21
0.40
2.52
3.66
5.79
26.50
2.52
3.96
55
22.00
Return on assets%
0.40
0.40
1.02
0.40
1.50
0.44
1.64
1.77
2.32
0.83
7.77
1.64
0.93
45
2.88
EPS₹
0.75
0.75
0.80
0.81
0.80
0.89
0.97
1.12
1.09
1.07
3.00
5.90%
3.42%
—
26.58
EPS growth%
32.51
31.75
32.87
34.20
37.05
36.37
35.48
33.46
33.64
31.90
20.85
33.64
33.55
43
1.42
Bookvalue per sh₹
0.86
0.86
0.82
0.80
0.83
0.77
0.81
0.74
0.67
0.66
2.23
(4.44%)
(2.51%)
—
0.67
FCF per share₹
1.98
2.02
1.85
1.78
1.77
1.89
2.01
2.23
2.16
2.06
0.86
3.10%
1.33%
—
1.94
Dividend per sh₹
1.10
1.11
1.02
1.04
0.99
0.93
0.98
1.03
1.14
1.04
1.30
0.97%
(0.27%)
—
17.08
Div yield (avg)%
5.21
7.42
6.49
4.55
7.44
6.88
8.10
6.15
3.59
1.41
13.34
6.15
6.32
77
15.95
Payout ratio%
1.54
1.80
0.40
2.82
5.14
4.22
5.50
4.49
4.05
1.96
15.09
4.22
3.43
40
5.167
Shares (diluted)M
4.907
5.253
5.843
6.657
6.453
6.827
6.805
7.472
7.310
7.452
4.907
2.92%
3.93%
86
20.86
Buyback yield%
6.05
8.31
9.61
11.78
10.00
10.67
10.75
8.22
8.83
6.85
17.23
8.83
9.22
31
0.494
D/E ratiox
0.477
0.495
0.449
0.470
0.495
0.490
0.503
0.465
0.471
0.482
1.786
0.482
0.480
91
7.947
Enterprise value₹M
8.650
9.432
8.431
8.998
9.063
8.860
8.586
9.111
9.322
9.064
5.116
—
1.18%
9
12.82
LT debt₹M
5.415
5.074
5.621
6.025
5.376
4.844
4.782
4.791
5.285
5.705
19.18
1.19%
1.23%
79
Revenue
₹17.62M
4.05%
1.00×
Cost of revenue
₹11.90M
3.86%
0.98×
Operating expenses
₹4.141M
4.80%
1.08×
Cash and investments
19.21%
Spread over hurdle
(1.09%)