7.137
Revenue₹M
5.104
5.413
5.621
6.056
6.278
6.531
6.896
7.147
7.478
7.957
7.527
4.85%
4.95%
10
18.48
Revenue growth%
32.84
34.96
33.65
32.73
31.52
28.72
31.69
29.08
28.93
26.72
23.62
28.93
31.60
48
29.75
Gross margin%
32.85
31.46
30.78
32.01
34.97
35.89
36.33
38.98
38.11
36.80
18.32
36.80
35.43
65
13.59
Operating margin%
31.62
31.68
31.74
33.39
32.11
29.93
27.08
29.44
31.72
33.99
25.11
29.93
31.70
9
18.33
Net margin%
25.38
26.19
23.86
21.40
21.89
19.81
19.73
18.61
21.26
21.93
8.33
19.81
21.65
66
8.821
P/E ratio (avg)x
30.75
36.00
38.02
43.36
44.99
51.69
61.59
72.67
73.94
77.14
16.37
72.67
48.34
34
27.54
EV/EBITx
14.54
14.89
13.77
14.76
13.95
14.87
14.62
13.52
13.72
13.22
15.23
13.72
14.24
69
25.43
FCF yield (avg)%
2.53
0.40
0.74
3.53
1.77
4.33
3.87
5.14
5.41
5.19
18.24
5.14
3.70
18
6.76
FCF margin%
13.09
12.17
12.66
12.41
13.29
13.49
14.52
14.74
17.63
17.86
19.57
14.74
13.39
62
1.333
FCF / Net incomex
0.954
1.060
1.060
1.157
1.107
1.270
1.372
1.564
1.678
1.713
1.552
1.564
1.213
40
14.03
ROIC%
13.79
14.93
13.66
12.86
12.38
9.96
11.65
11.14
11.73
9.11
27.47
11.14
12.05
72
16.44
Return on equity%
19.99
21.04
23.41
23.34
22.60
22.70
25.46
25.45
23.23
22.63
5.20
23.23
22.97
84
13.97
Return on assets%
9.69
9.16
10.51
10.67
7.82
10.69
9.52
11.89
10.61
8.41
3.93
10.61
10.10
16
0.26
EPS₹
0.76
0.70
0.60
0.65
0.57
0.54
0.48
0.44
0.45
0.48
0.29
(3.61%)
(4.72%)
—
27.13
EPS growth%
28.95
30.87
29.01
27.06
24.15
22.72
25.03
23.67
20.79
23.19
26.61
23.19
24.59
53
0.59
Bookvalue per sh₹
0.26
0.25
0.28
0.26
0.25
0.22
0.22
0.25
0.26
0.23
1.00
(1.98%)
(2.61%)
—
0.48
FCF per share₹
0.71
0.78
0.77
0.68
0.61
0.60
0.63
0.62
0.62
0.58
1.09
(1.11%)
(3.12%)
—
0.19
Dividend per sh₹
1.45
1.53
1.65
1.78
1.98
1.89
1.85
1.93
1.88
1.92
0.22
(0.58%)
4.26%
—
3.31
Div yield (avg)%
13.32
14.52
13.04
11.63
10.48
13.16
11.77
13.79
13.41
10.62
14.39
13.16
13.10
5
18.44
Payout ratio%
27.16
27.50
25.16
25.26
27.47
28.30
26.80
25.80
27.95
30.76
9.02
27.95
27.31
49
3.549
Shares (diluted)M
3.685
4.272
4.581
4.941
5.351
5.847
6.643
7.563
7.611
7.551
3.589
7.13%
7.52%
73
29.85
Buyback yield%
11.55
11.82
9.77
12.39
9.83
10.51
11.52
11.45
9.78
9.19
12.02
10.51
10.98
8
0.738
D/E ratiox
0.549
0.609
0.683
0.694
0.674
0.735
0.839
0.824
0.761
0.838
1.130
0.824
0.715
33
1.673
Enterprise value₹M
6.951
7.521
7.962
9.032
10.34
11.83
13.50
12.94
12.69
13.24
1.487
5.07%
7.97%
45
6.654
LT debt₹M
1.233
1.322
1.275
1.259
1.330
1.411
1.288
1.175
1.154
1.134
0.862
(3.13%)
(0.06%)
82
Revenue
₹7.957M
4.95%
1.00×
Cost of revenue
₹3.524M
5.15%
1.02×
Operating expenses
₹1.809M
4.85%
0.99×
Cash and investments
15.34%
Goodwill & intangibles
14.63%
Spread over hurdle
(1.18%)