18.26
Revenue₹M
19.17
20.81
21.96
23.71
25.17
26.84
28.74
30.70
33.81
35.74
20.07
7.26%
7.22%
49
13.97
Revenue growth%
23.03
22.57
25.53
26.09
28.20
28.00
26.36
25.01
26.15
28.24
7.16
26.36
26.12
6
13.88
Gross margin%
22.23
22.64
22.48
24.98
22.88
22.74
25.50
27.63
28.45
27.99
2.40
27.63
23.93
88
16.40
Operating margin%
23.91
26.37
27.36
25.82
22.99
20.78
18.93
17.14
19.91
19.62
10.64
19.62
21.88
58
24.32
Net margin%
20.32
23.17
22.77
22.38
20.60
21.45
22.79
23.39
25.25
24.03
3.22
23.39
22.78
82
35.44
P/E ratio (avg)x
26.86
30.39
31.64
30.47
29.20
28.23
27.92
31.23
34.52
33.40
22.51
31.23
30.43
69
9.562
EV/EBITx
14.45
16.04
17.51
19.09
20.28
18.15
16.94
18.04
19.42
21.56
10.15
18.15
18.10
23
24.14
FCF yield (avg)%
11.74
11.60
8.71
8.86
9.18
12.12
11.53
11.59
12.90
15.26
8.75
12.12
11.60
19
26.93
FCF margin%
24.05
23.95
21.34
20.71
19.17
20.13
21.62
21.97
23.61
21.26
15.06
21.62
21.48
79
0.928
FCF / Net incomex
1.764
1.643
1.480
1.367
1.346
1.241
1.313
1.219
1.217
1.328
0.231
1.241
1.337
78
8.71
ROIC%
23.81
22.00
19.96
22.42
22.62
24.80
24.34
26.84
26.77
27.24
29.78
26.77
24.08
77
9.14
Return on equity%
22.52
22.59
20.74
19.52
18.45
18.45
16.52
18.42
17.63
17.04
10.98
17.63
18.45
79
28.76
Return on assets%
28.26
30.79
30.23
29.02
29.26
28.32
29.95
30.58
27.64
25.12
3.66
28.32
29.14
69
0.87
EPS₹
0.65
0.78
0.81
0.93
1.01
1.03
1.18
1.25
1.27
1.42
0.90
6.88%
7.74%
—
16.97
EPS growth%
17.23
15.44
16.29
18.37
19.41
18.04
19.03
21.96
24.50
22.71
7.20
21.96
18.70
48
0.83
Bookvalue per sh₹
0.16
0.15
0.15
0.15
0.16
0.13
0.14
0.13
0.13
0.12
0.86
(5.08%)
(3.74%)
—
0.34
FCF per share₹
0.51
0.57
0.63
0.69
0.75
0.79
0.87
0.86
0.89
0.96
0.39
5.05%
7.54%
—
0.26
Dividend per sh₹
0.45
0.50
0.48
0.49
0.55
0.53
0.61
0.68
0.68
0.74
0.31
6.31%
5.42%
—
22.72
Div yield (avg)%
7.03
4.93
7.53
8.56
8.97
7.86
7.93
5.96
6.94
8.13
28.83
7.86
7.69
59
10.04
Payout ratio%
15.46
16.84
15.10
13.20
15.60
13.30
15.46
14.26
15.32
15.28
14.87
15.28
15.30
67
10.02
Shares (diluted)M
5.999
6.232
6.726
7.311
7.700
7.503
7.464
6.817
5.844
6.217
10.32
(4.19%)
(0.15%)
19
6.01
Buyback yield%
23.25
25.77
23.83
25.60
27.24
30.09
27.91
27.92
28.06
26.96
29.80
27.92
27.10
17
1.530
D/E ratiox
1.321
1.535
1.432
1.572
1.682
1.556
1.455
1.390
1.406
1.352
1.346
1.406
1.443
28
4.512
Enterprise value₹M
36.54
38.26
38.92
43.90
45.90
45.08
43.33
47.07
45.69
51.72
10.61
2.41%
3.48%
73
5.412
LT debt₹M
5.372
5.810
6.198
6.117
5.724
5.993
5.590
5.896
5.578
5.963
4.869
0.82%
1.94%
47
Revenue
₹35.74M
7.22%
1.00×
Cost of revenue
₹19.12M
7.29%
1.01×
Operating expenses
₹8.558M
7.09%
0.99×
Cash and investments
18.67%
Property and equipment
17.42%
Spread over hurdle
(4.06%)