13.42
Revenue₹M
7.869
8.187
8.637
8.999
9.569
9.987
10.28
10.68
11.03
11.51
14.34
3.77%
4.32%
77
26.68
Revenue growth%
17.48
18.90
20.58
19.53
19.56
21.85
19.53
18.19
20.59
20.29
13.57
20.29
19.54
77
26.81
Gross margin%
14.08
13.91
12.11
10.61
8.06
6.19
4.65
3.78
1.55
3.63
9.79
3.78
7.13
78
22.56
Operating margin%
29.35
30.57
29.26
30.84
28.94
30.15
30.03
29.86
29.76
31.75
17.21
30.03
29.95
66
6.90
Net margin%
13.64
10.94
8.25
6.91
4.21
7.04
9.25
10.70
13.42
13.48
11.64
10.70
9.97
34
8.384
P/E ratio (avg)x
46.43
44.91
48.44
52.31
60.98
62.09
71.64
75.39
81.34
85.38
7.726
75.39
61.53
48
34.56
EV/EBITx
34.91
34.04
39.20
44.64
46.21
48.44
45.53
43.86
49.84
47.18
26.42
47.18
45.08
30
6.83
FCF yield (avg)%
21.23
20.50
20.95
21.03
20.39
17.47
20.20
17.98
16.52
16.50
8.99
17.47
20.29
42
18.12
FCF margin%
8.42
6.06
7.30
9.10
6.75
6.59
8.43
9.43
9.51
7.90
26.92
8.43
8.16
62
0.506
FCF / Net incomex
2.417
2.373
2.590
3.007
3.263
3.544
4.153
4.168
4.766
4.911
0.693
4.168
3.404
88
19.41
ROIC%
9.45
6.49
7.09
9.17
11.57
13.31
13.20
11.21
11.25
12.59
4.35
12.59
11.23
68
21.21
Return on equity%
30.91
28.94
31.78
33.88
35.41
35.13
34.80
34.28
33.53
33.46
12.81
34.28
33.70
58
20.41
Return on assets%
16.35
14.99
13.37
11.16
12.67
13.73
13.12
12.58
9.93
12.37
18.25
12.58
12.89
51
0.38
EPS₹
1.46
1.45
1.71
1.71
1.71
1.69
1.77
2.03
2.26
2.33
0.40
6.39%
5.99%
—
22.90
EPS growth%
22.84
24.89
23.97
22.94
21.10
21.75
23.69
22.94
25.79
25.32
4.07
23.69
23.32
61
0.24
Bookvalue per sh₹
1.32
1.24
1.45
1.56
1.46
1.64
1.74
1.69
1.78
1.88
0.18
5.13%
3.16%
—
0.87
FCF per share₹
1.20
1.08
0.99
1.06
1.13
1.00
1.06
0.99
0.96
0.83
0.31
(5.94%)
(3.66%)
—
0.82
Dividend per sh₹
0.71
0.69
0.69
0.67
0.63
0.64
0.71
0.66
0.61
0.59
1.12
(1.22%)
(1.79%)
—
19.76
Div yield (avg)%
1.34
0.40
1.44
0.40
0.40
0.40
1.17
0.58
0.40
2.22
5.42
0.58
0.49
51
28.21
Payout ratio%
32.41
32.21
34.32
34.97
32.59
30.63
29.97
28.27
31.07
30.76
26.22
30.63
31.64
56
6.807
Shares (diluted)M
7.313
7.836
8.050
8.610
9.118
8.418
9.381
10.30
10.60
11.34
6.893
4.45%
5.67%
88
14.01
Buyback yield%
5.46
5.53
4.75
2.00
1.86
4.22
1.36
1.14
0.40
2.11
27.00
1.36
2.05
94
1.566
D/E ratiox
2.284
2.262
2.474
2.746
2.911
3.290
3.100
2.994
3.265
3.559
0.591
3.265
2.953
54
8.847
Enterprise value₹M
5.287
5.622
4.968
5.089
5.539
5.329
5.571
5.283
5.537
5.172
1.307
(1.36%)
0.10%
24
5.612
LT debt₹M
2.030
2.065
1.945
1.836
1.728
1.503
1.421
1.408
1.326
1.380
11.61
(4.40%)
(2.91%)
10
Revenue
₹11.51M
4.32%
1.00×
Cost of revenue
₹7.985M
4.22%
0.99×
Operating expenses
₹2.448M
3.94%
0.96×
Cash and investments
14.68%
Spread over hurdle
(6.09%)