0.587
Revenue₹M
5.864
6.163
6.649
7.140
7.770
8.394
8.926
9.610
10.26
11.07
0.638
7.34%
7.40%
59
28.08
Revenue growth%
12.34
13.45
10.57
7.94
10.10
8.45
6.53
8.86
11.14
8.63
28.58
8.63
9.48
37
11.62
Gross margin%
22.70
24.58
26.02
24.61
25.57
26.10
27.22
25.00
23.11
25.72
18.09
25.72
25.28
47
20.80
Operating margin%
6.38
4.44
2.73
4.24
4.78
6.57
4.94
6.14
7.90
5.97
20.89
6.14
5.46
33
3.49
Net margin%
21.99
21.46
24.21
25.02
23.44
24.57
22.26
22.19
23.90
21.14
15.49
22.26
22.85
72
32.94
P/E ratio (avg)x
38.37
43.10
41.72
48.48
51.20
57.88
61.47
60.42
59.49
62.16
7.582
60.42
54.54
77
19.04
EV/EBITx
13.62
14.55
12.98
14.09
15.09
14.84
12.88
13.32
13.50
11.70
31.53
13.32
13.56
11
17.22
FCF yield (avg)%
6.41
6.02
6.87
4.81
5.13
7.79
8.75
9.21
9.79
9.90
28.26
9.21
7.33
51
2.74
FCF margin%
2.64
0.82
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
5.10
0.40
0.40
53
0.370
FCF / Net incomex
1.851
2.000
1.997
1.855
1.742
2.003
2.157
2.272
2.233
2.262
0.899
2.233
2.002
50
19.34
ROIC%
12.74
10.11
7.45
4.77
6.22
7.38
5.47
3.27
4.52
2.65
14.83
4.52
5.85
60
9.47
Return on equity%
18.99
16.35
18.61
19.63
16.86
14.10
11.32
10.80
13.80
13.84
26.41
13.80
15.23
9
11.00
Return on assets%
21.35
24.32
24.02
24.51
26.49
28.11
28.70
27.80
27.15
27.53
15.78
27.80
26.82
25
0.98
EPS₹
0.70
0.81
0.89
0.94
0.96
1.03
1.15
1.17
1.26
1.32
1.03
6.58%
7.29%
—
13.48
EPS growth%
5.81
3.73
4.09
4.75
6.19
5.92
3.15
3.24
4.39
6.98
24.02
4.39
4.57
94
0.33
Bookvalue per sh₹
1.04
1.03
1.05
1.20
1.21
1.17
1.15
1.28
1.48
1.68
0.94
6.74%
6.11%
—
0.36
FCF per share₹
0.51
0.49
0.45
0.41
0.41
0.45
0.45
0.45
0.45
0.47
0.57
2.77%
(1.20%)
—
0.82
Dividend per sh₹
0.75
0.83
0.83
0.93
1.04
1.07
1.24
1.38
1.37
1.49
0.54
7.34%
6.61%
—
13.58
Div yield (avg)%
18.41
20.95
21.99
19.34
17.69
14.97
14.31
14.19
13.46
15.17
17.35
14.31
16.43
13
8.66
Payout ratio%
19.53
21.80
19.01
19.21
17.50
14.98
15.39
14.07
14.50
13.74
25.13
14.50
16.44
47
7.106
Shares (diluted)M
9.223
8.680
8.410
8.557
10.03
11.65
13.11
13.00
13.08
12.98
6.985
5.28%
4.34%
80
15.48
Buyback yield%
25.87
27.74
25.38
25.77
23.98
26.07
23.76
21.58
23.36
24.31
27.74
23.76
24.85
36
1.714
D/E ratiox
0.359
0.351
0.360
0.414
0.422
0.407
0.460
0.521
0.571
0.525
0.978
0.521
0.418
76
6.167
Enterprise value₹M
3.065
3.137
3.237
3.574
3.542
3.209
3.051
3.155
3.450
3.588
6.031
0.26%
1.38%
67
7.081
LT debt₹M
7.676
7.280
6.873
6.642
7.066
7.717
7.606
7.650
7.472
8.620
2.419
4.05%
0.99%
15
Revenue
₹11.07M
7.40%
1.00×
Cost of revenue
₹5.352M
7.48%
1.01×
Operating expenses
₹2.249M
8.06%
1.06×
Cash and investments
19.90%
Spread over hurdle
24.79%