21.15
Revenue₹M
22.36
23.88
24.77
26.21
27.93
29.03
30.91
32.36
33.22
35.54
23.17
4.94%
5.03%
27
10.32
Revenue growth%
24.90
22.54
20.03
18.00
16.14
15.47
14.63
17.50
18.50
20.62
24.23
17.50
18.25
91
26.87
Gross margin%
25.95
28.21
28.05
29.82
32.36
33.93
36.07
34.42
32.78
30.05
14.34
33.93
31.21
12
18.92
Operating margin%
3.25
5.14
2.51
1.08
0.40
0.40
2.26
0.40
1.09
2.51
16.20
1.09
1.67
60
26.84
Net margin%
21.58
23.81
26.13
29.00
28.24
28.23
27.11
25.63
24.88
25.10
12.79
25.63
25.88
82
36.26
P/E ratio (avg)x
38.92
36.55
37.89
38.71
41.00
40.06
34.96
33.90
37.06
35.49
18.45
35.49
37.48
87
22.48
EV/EBITx
12.26
11.13
10.33
11.33
11.60
12.37
13.72
13.26
14.00
14.54
25.75
13.72
12.32
72
23.60
FCF yield (avg)%
5.20
5.50
8.23
9.02
8.00
7.10
9.93
12.78
10.36
10.71
17.95
10.36
8.62
84
25.99
FCF margin%
9.13
7.68
10.04
8.68
6.12
8.03
7.79
7.54
6.60
7.74
24.58
7.74
7.76
39
0.729
FCF / Net incomex
1.212
1.322
1.288
1.194
1.175
1.202
1.272
1.301
1.497
1.648
0.405
1.301
1.280
76
28.78
ROIC%
21.92
22.51
23.64
22.25
21.56
21.79
19.03
18.04
20.42
21.75
22.87
20.42
21.77
26
11.61
Return on equity%
30.94
32.77
33.64
32.65
32.35
30.70
30.81
30.44
27.54
25.75
21.40
30.44
30.87
42
23.42
Return on assets%
16.95
18.34
20.30
19.33
20.06
19.28
19.51
18.78
17.44
18.09
12.05
18.78
19.03
14
3.07
EPS₹
1.02
1.18
1.16
1.31
1.34
1.62
1.91
2.10
2.44
2.48
3.27
13.05%
9.40%
—
3.98
EPS growth%
12.44
10.29
10.49
13.05
15.32
12.60
11.51
9.12
10.85
9.14
24.95
10.85
11.18
92
4.41
Bookvalue per sh₹
2.12
2.25
2.35
2.33
2.09
1.89
1.79
1.71
1.69
1.72
2.34
(3.81%)
(3.11%)
—
1.78
FCF per share₹
1.71
2.05
2.05
2.22
2.32
2.57
2.99
3.11
3.61
3.63
4.11
9.36%
8.52%
—
2.59
Dividend per sh₹
2.36
2.16
2.48
2.69
2.92
3.33
3.15
2.99
2.92
3.19
4.56
1.78%
3.22%
—
19.68
Div yield (avg)%
7.99
6.15
3.92
5.24
6.42
3.49
5.31
2.96
5.65
7.25
23.70
5.31
5.48
44
27.09
Payout ratio%
20.78
20.81
21.13
19.22
19.30
17.34
20.34
21.76
22.41
24.49
27.68
21.76
20.79
33
5.063
Shares (diluted)M
4.729
4.751
4.253
3.907
3.619
3.706
3.590
3.935
4.110
4.495
5.065
4.43%
0.42%
33
15.45
Buyback yield%
27.35
28.29
28.50
29.21
31.81
33.33
31.16
33.75
31.93
30.38
18.43
31.93
30.77
84
1.239
D/E ratiox
1.083
1.122
1.174
1.094
1.157
1.177
1.151
1.156
1.287
1.467
0.169
1.177
1.156
83
18.03
Enterprise value₹M
29.10
31.73
28.40
29.72
25.72
22.39
22.99
24.47
23.37
22.90
42.29
(2.29%)
(1.45%)
78
36.77
LT debt₹M
59.49
65.30
76.15
90.24
94.90
107.5
109.3
130.1
138.6
155.7
18.26
10.41%
11.35%
22
Revenue
₹35.54M
5.03%
1.00×
Cost of revenue
₹24.88M
5.03%
1.00×
Operating expenses
₹5.495M
4.95%
0.99×
Cash and investments
15.13%
Spread over hurdle
(4.96%)