12.94
Revenue₹M
16.96
18.00
19.06
20.68
22.33
24.39
25.91
27.50
29.78
31.52
13.43
7.14%
7.33%
63
12.17
Revenue growth%
15.86
16.93
14.13
15.26
17.88
15.15
13.36
14.87
14.18
12.93
10.13
14.18
15.01
70
11.31
Gross margin%
19.98
17.29
20.05
20.15
20.28
22.20
19.29
19.24
16.31
14.33
13.78
19.24
19.64
16
16.35
Operating margin%
28.37
30.48
27.77
29.28
28.98
29.73
31.92
33.85
32.04
33.98
6.40
32.04
30.10
6
11.66
Net margin%
13.93
16.11
18.63
17.50
17.94
18.56
16.15
14.04
11.08
9.11
24.73
14.04
16.13
52
35.78
P/E ratio (avg)x
31.93
30.57
29.28
26.13
24.28
21.59
19.53
19.57
20.17
19.50
36.68
19.57
22.93
28
16.92
EV/EBITx
12.57
10.80
11.13
11.81
10.15
10.92
9.803
9.136
9.167
9.782
9.542
9.782
10.47
84
25.08
FCF yield (avg)%
13.35
12.58
10.03
10.15
12.54
10.92
8.00
9.56
11.56
8.60
9.88
9.56
10.53
21
16.29
FCF margin%
7.15
7.76
6.42
8.23
5.76
6.14
8.21
8.11
9.75
9.46
8.28
8.21
7.94
56
1.616
FCF / Net incomex
1.537
1.371
1.194
1.056
1.002
1.102
1.013
1.109
1.213
1.058
1.183
1.102
1.106
6
22.80
ROIC%
6.63
8.68
9.04
10.92
8.69
7.30
9.28
10.43
11.08
12.63
19.37
10.43
9.16
44
4.64
Return on equity%
21.23
21.02
18.06
20.19
21.62
23.80
26.06
28.69
28.69
28.14
27.47
28.14
22.71
14
16.74
Return on assets%
0.89
0.40
3.00
0.40
0.40
0.40
0.40
2.59
1.55
0.40
18.92
0.40
0.40
13
2.10
EPS₹
7.04
7.36
7.53
7.26
7.39
7.06
7.62
8.72
8.73
9.58
2.16
5.33%
3.59%
—
22.44
EPS growth%
11.32
13.73
15.86
18.15
18.93
20.86
23.00
24.41
24.89
27.88
22.90
24.41
19.90
5
2.21
Bookvalue per sh₹
3.38
2.93
2.89
2.53
2.74
2.56
2.68
2.46
2.27
2.02
3.10
(5.89%)
(4.76%)
—
1.94
FCF per share₹
1.32
1.43
1.38
1.39
1.56
1.52
1.53
1.42
1.32
1.49
4.29
(0.89%)
2.13%
—
3.19
Dividend per sh₹
1.38
1.50
1.60
1.82
2.01
2.12
2.45
2.55
2.81
2.83
1.43
7.06%
7.21%
—
10.18
Div yield (avg)%
7.89
9.92
7.94
8.50
5.96
5.81
3.19
5.01
3.59
5.61
16.05
5.01
5.89
12
7.14
Payout ratio%
28.74
25.79
27.66
27.41
29.98
28.11
26.71
26.88
28.29
27.30
11.46
27.30
27.53
28
4.503
Shares (diluted)M
5.926
5.704
6.462
6.231
6.957
6.688
7.008
7.297
8.076
8.045
4.464
2.95%
3.45%
59
6.13
Buyback yield%
26.77
24.09
26.94
27.94
28.84
26.41
25.37
25.70
23.86
24.89
5.38
25.37
26.06
91
0.222
D/E ratiox
0.254
0.273
0.305
0.306
0.355
0.357
0.413
0.448
0.481
0.514
1.243
0.448
0.356
25
18.54
Enterprise value₹M
12.38
11.03
11.46
10.15
10.16
9.724
8.888
7.942
7.147
7.263
5.216
(6.49%)
(4.81%)
16
30.43
LT debt₹M
2.254
2.207
2.367
2.308
2.227
2.590
2.914
3.342
3.640
4.033
25.53
12.62%
6.48%
83
Revenue
₹31.52M
7.33%
1.00×
Cost of revenue
₹18.20M
6.94%
0.96×
Operating expenses
₹4.846M
7.54%
1.02×
Goodwill & intangibles
16.00%
Spread over hurdle
(4.54%)