0.359
Revenue₹M
1.304
1.418
1.506
1.641
1.751
1.868
1.984
2.107
2.260
2.372
0.373
6.26%
6.98%
52
7.75
Revenue growth%
7.06
7.91
9.29
8.92
7.03
9.88
9.67
12.18
14.05
13.04
24.43
12.18
9.48
7
15.60
Gross margin%
19.51
17.72
17.79
18.99
19.50
17.72
19.63
19.62
20.67
17.78
12.94
19.62
19.25
56
26.48
Operating margin%
9.12
9.15
11.04
13.43
12.19
11.31
9.96
8.32
10.54
12.45
22.20
10.54
10.79
31
28.37
Net margin%
2.88
4.15
4.56
3.89
2.70
2.31
3.15
1.90
2.69
3.54
15.31
2.69
3.01
49
22.94
P/E ratio (avg)x
28.45
31.88
29.06
27.73
28.97
30.88
35.15
32.75
30.65
33.24
18.91
32.75
30.77
12
28.64
EV/EBITx
16.75
15.70
15.26
17.32
16.25
17.11
16.15
14.86
16.46
18.49
14.87
16.46
16.35
58
5.57
FCF yield (avg)%
4.26
5.54
7.75
7.70
6.78
7.72
5.55
4.25
4.05
5.37
2.09
5.37
5.55
46
4.22
FCF margin%
5.97
4.62
2.55
2.09
2.51
5.42
6.00
5.51
4.47
3.48
25.43
5.42
4.55
44
1.084
FCF / Net incomex
2.667
2.688
2.984
3.060
3.132
3.503
3.787
4.053
4.349
5.141
1.372
4.053
3.318
76
19.90
ROIC%
12.52
11.81
12.62
14.49
13.58
14.64
11.90
12.09
10.43
10.89
17.39
11.90
12.30
65
29.10
Return on equity%
3.56
3.02
2.31
5.09
3.01
4.69
3.60
3.80
1.10
3.58
22.32
3.60
3.57
37
18.78
Return on assets%
24.18
23.95
24.87
26.02
27.78
30.45
29.99
28.56
26.09
23.31
27.94
28.56
26.05
59
7.63
EPS₹
10.75
12.08
13.83
14.36
16.43
15.57
15.97
16.90
16.57
17.64
8.16
1.42%
5.57%
—
20.68
EPS growth%
22.90
25.38
25.66
22.88
25.73
28.35
29.24
32.05
29.22
29.18
22.54
29.22
27.04
71
2.17
Bookvalue per sh₹
10.73
9.88
10.67
9.54
8.97
8.56
7.60
7.74
6.78
6.75
3.57
(5.53%)
(5.78%)
—
6.49
FCF per share₹
9.82
9.94
10.12
9.40
8.95
8.89
9.63
10.83
11.17
11.98
6.82
5.99%
1.28%
—
12.04
Dividend per sh₹
8.44
8.86
9.02
8.44
9.18
8.24
7.88
7.92
8.12
8.61
4.23
(1.26%)
(0.72%)
—
23.24
Div yield (avg)%
11.52
13.49
11.45
11.00
9.30
6.70
8.11
7.82
6.73
5.69
21.79
6.73
8.71
48
7.22
Payout ratio%
4.50
2.44
1.33
0.40
0.40
0.40
1.49
3.51
4.05
4.47
4.48
3.51
1.96
52
0.069
Shares (diluted)M
0.063
0.058
0.060
0.062
0.055
0.056
0.051
0.054
0.055
0.054
0.068
(0.13%)
(1.46%)
45
17.12
Buyback yield%
20.34
22.82
21.60
22.05
19.31
18.21
19.18
16.42
13.81
13.16
14.23
16.42
19.25
27
1.659
D/E ratiox
1.552
1.574
1.625
1.616
1.621
1.718
1.823
1.909
1.933
2.145
1.522
1.909
1.671
20
1.347
Enterprise value₹M
1.885
1.932
1.850
2.048
2.147
2.318
2.160
2.060
2.182
2.127
1.252
(0.19%)
1.54%
53
1.760
LT debt₹M
0.738
0.719
0.670
0.730
0.728
0.819
0.829
0.745
0.807
0.896
0.782
4.26%
1.14%
19
Revenue
₹2.372M
6.98%
1.00×
Cost of revenue
₹1.406M
6.83%
0.99×
Operating expenses
₹0.236M
6.38%
0.95×
Goodwill & intangibles
17.62%
Spread over hurdle
(0.39%)