27.96
Revenue₹M
19.62
20.84
22.19
23.64
25.01
26.64
27.61
28.72
29.88
31.67
29.54
4.83%
5.51%
94
9.11
Revenue growth%
15.97
15.97
17.47
15.54
17.86
17.78
16.48
15.39
16.26
15.41
3.51
16.26
16.12
79
6.03
Gross margin%
18.76
17.83
20.81
23.55
25.52
24.13
26.83
26.59
25.72
24.07
26.54
25.72
24.10
22
21.15
Operating margin%
27.47
30.32
32.30
34.74
33.35
33.82
34.47
33.38
33.70
36.45
20.78
33.82
33.54
92
8.94
Net margin%
36.29
36.81
36.49
34.33
35.84
37.25
40.01
38.45
39.65
37.92
14.99
38.45
37.03
32
29.17
P/E ratio (avg)x
19.10
19.03
18.81
21.16
22.33
25.40
29.86
30.34
29.32
31.58
7.710
29.86
23.86
79
22.65
EV/EBITx
25.62
24.94
27.59
29.14
31.93
29.87
30.33
31.99
28.41
26.07
12.99
29.87
28.77
7
3.41
FCF yield (avg)%
4.23
2.81
4.83
2.76
5.61
8.53
8.39
11.24
11.02
13.54
4.88
11.02
7.00
24
20.49
FCF margin%
23.66
21.60
18.89
16.87
15.14
15.42
17.84
17.76
15.08
12.51
5.19
15.42
17.32
73
1.727
FCF / Net incomex
0.191
0.212
0.240
0.262
0.295
0.314
0.353
0.400
0.391
0.377
0.719
0.377
0.304
41
23.60
ROIC%
28.36
27.38
27.54
28.46
27.09
26.53
23.60
23.04
24.00
26.40
8.41
24.00
26.81
32
9.07
Return on equity%
4.21
3.02
0.40
0.40
0.40
0.40
1.20
3.68
6.38
7.32
24.94
3.68
2.11
16
27.10
Return on assets%
20.98
19.55
17.69
16.88
18.96
21.80
19.53
16.69
17.56
15.14
24.96
17.56
18.32
53
1.57
EPS₹
0.72
0.82
0.89
0.83
0.89
0.97
0.99
1.03
1.11
1.11
1.67
4.49%
4.10%
—
28.95
EPS growth%
27.59
24.73
21.99
24.35
23.67
21.75
21.87
23.21
26.10
24.26
2.06
23.21
23.97
59
1.91
Bookvalue per sh₹
1.94
2.23
2.41
2.42
2.45
2.41
2.26
2.54
2.92
2.85
0.92
3.10%
3.98%
—
2.07
FCF per share₹
1.57
1.55
1.81
2.11
2.30
2.27
2.26
2.45
2.84
2.93
1.74
4.98%
7.16%
—
0.58
Dividend per sh₹
2.03
2.08
2.18
1.90
2.08
2.08
1.99
2.01
1.98
2.12
1.03
0.37%
1.07%
—
8.42
Div yield (avg)%
23.26
25.28
24.24
24.13
22.05
23.94
25.67
27.60
30.28
27.68
22.33
27.60
24.76
70
16.07
Payout ratio%
10.60
9.04
11.97
13.19
14.57
11.85
14.01
12.41
14.28
14.50
7.12
14.01
12.80
14
5.123
Shares (diluted)M
4.399
3.994
3.467
3.044
2.761
2.852
2.916
2.768
2.527
2.418
5.099
(2.62%)
(5.50%)
39
14.40
Buyback yield%
6.34
3.55
0.81
2.56
3.41
2.08
4.22
7.16
4.73
4.63
12.86
4.63
3.89
29
0.167
D/E ratiox
2.087
2.291
2.108
2.063
2.348
2.510
2.556
2.339
2.648
2.655
0.714
2.556
2.344
57
11.49
Enterprise value₹M
39.82
40.29
46.27
53.17
61.31
64.09
63.35
67.89
71.90
80.13
1.354
5.50%
8.81%
72
12.40
LT debt₹M
15.18
13.94
13.14
11.95
12.22
13.22
12.46
12.56
11.28
11.90
20.72
(0.53%)
(2.48%)
90
Revenue
₹31.67M
5.51%
1.00×
Cost of revenue
₹19.02M
5.38%
0.99×
Operating expenses
₹3.404M
6.24%
1.07×
Spread over hurdle
17.82%