8.426
Revenue₹M
6.467
7.020
7.521
7.989
8.483
9.075
9.769
10.69
11.73
12.52
8.949
8.11%
7.82%
36
2.08
Revenue growth%
8.06
10.00
7.66
10.14
10.06
11.71
10.79
12.63
11.52
13.17
27.84
11.71
10.47
70
11.49
Gross margin%
19.90
20.90
20.65
19.23
21.75
24.55
22.42
23.42
26.16
27.44
18.71
24.55
22.08
94
26.93
Operating margin%
30.04
28.50
29.50
31.14
33.10
33.54
35.92
37.97
39.82
37.71
19.97
37.71
33.32
60
14.63
Net margin%
32.33
29.63
27.42
30.33
33.29
32.10
34.94
33.35
35.12
35.69
16.58
34.94
32.81
26
24.94
P/E ratio (avg)x
24.50
24.39
21.90
21.41
19.38
17.74
16.94
18.61
19.10
17.07
29.25
17.74
19.24
25
23.72
EV/EBITx
13.88
12.54
12.82
11.30
11.65
10.99
11.22
12.24
11.59
10.71
12.86
11.22
11.62
33
26.02
FCF yield (avg)%
8.65
11.07
8.39
10.17
7.67
5.08
6.64
8.74
10.59
7.69
11.33
7.69
8.52
14
18.98
FCF margin%
24.07
21.17
22.58
23.95
22.66
22.78
25.51
23.15
22.86
25.64
21.96
23.15
23.00
77
0.767
FCF / Net incomex
2.320
2.221
2.406
2.501
2.939
3.197
3.077
3.213
3.133
3.350
0.746
3.197
3.008
69
15.01
ROIC%
16.73
16.23
17.96
17.54
16.54
16.92
14.13
13.10
14.74
15.03
25.83
14.74
16.38
22
11.80
Return on equity%
10.40
12.16
9.21
9.73
8.99
8.51
7.32
4.41
5.94
8.54
9.00
7.32
8.76
5
10.69
Return on assets%
23.15
20.34
19.04
19.99
20.14
18.89
16.34
14.64
15.11
16.63
10.35
16.34
18.97
29
0.23
EPS₹
0.24
0.25
0.24
0.21
0.23
0.25
0.27
0.28
0.30
0.33
0.24
7.40%
3.97%
—
16.35
EPS growth%
18.20
18.66
17.92
18.83
16.39
16.83
18.21
18.49
19.14
17.86
10.67
18.21
18.20
64
0.36
Bookvalue per sh₹
0.21
0.22
0.21
0.19
0.17
0.17
0.16
0.16
0.15
0.15
0.14
(2.27%)
(4.13%)
—
0.15
FCF per share₹
0.31
0.32
0.33
0.38
0.40
0.40
0.47
0.48
0.56
0.61
0.21
8.80%
6.90%
—
0.14
Dividend per sh₹
0.19
0.19
0.22
0.26
0.29
0.32
0.36
0.39
0.42
0.48
0.30
10.72%
10.78%
—
21.40
Div yield (avg)%
22.24
25.12
23.86
22.72
25.22
25.74
22.80
22.01
23.02
24.23
6.70
23.02
23.44
83
29.75
Payout ratio%
20.02
18.14
15.43
12.67
12.62
10.17
10.18
12.86
15.66
13.21
6.72
12.86
13.03
75
16.54
Shares (diluted)M
23.07
24.43
26.01
24.59
24.87
27.28
27.70
29.92
35.28
39.42
16.88
9.65%
6.54%
67
29.63
Buyback yield%
17.28
19.86
18.80
16.95
18.04
20.69
22.50
22.52
20.27
18.20
26.37
20.69
19.33
55
1.020
D/E ratiox
0.930
0.894
0.817
0.783
0.858
0.803
0.835
0.792
0.801
0.805
0.468
0.803
0.811
24
6.038
Enterprise value₹M
9.469
9.330
8.627
8.888
9.231
9.323
8.986
8.786
8.077
8.341
11.52
(2.01%)
(1.32%)
56
10.05
LT debt₹M
4.357
4.866
5.484
5.021
5.555
5.960
6.059
6.935
6.705
6.844
5.265
4.26%
4.40%
84
Revenue
₹12.52M
7.82%
1.00×
Cost of revenue
₹8.767M
7.82%
1.00×
Operating expenses
₹1.708M
7.33%
0.96×
Cash and investments
16.94%
Spread over hurdle
(7.03%)