7.215
Revenue₹M
7.223
7.825
8.372
8.761
9.324
10.01
10.61
11.56
12.25
13.04
7.662
6.94%
6.67%
6
23.14
Revenue growth%
14.35
11.81
10.32
8.29
8.06
9.07
6.67
6.33
5.19
7.07
24.60
6.67
8.18
75
14.67
Gross margin%
16.15
14.51
13.48
11.57
13.88
12.38
12.16
10.31
11.32
13.90
13.62
12.16
12.93
60
26.06
Operating margin%
12.84
15.05
15.81
15.38
14.72
15.36
13.61
10.92
13.03
15.55
5.13
13.61
14.89
75
8.28
Net margin%
24.84
24.32
25.47
28.03
30.55
33.41
33.78
35.49
36.49
34.56
19.69
34.56
31.98
56
19.44
P/E ratio (avg)x
53.39
61.86
71.82
77.95
77.10
83.56
91.21
99.14
117.6
122.0
33.03
99.14
80.76
66
23.53
EV/EBITx
27.44
24.42
26.71
29.55
28.48
29.59
31.32
28.52
30.44
28.21
24.36
29.59
28.50
62
27.36
FCF yield (avg)%
22.60
20.47
20.59
20.88
23.20
23.11
21.48
23.49
24.05
21.68
19.04
23.11
22.14
34
3.40
FCF margin%
12.45
14.98
12.21
10.43
12.66
10.21
12.50
13.05
10.38
11.29
12.32
11.29
12.33
88
0.177
FCF / Net incomex
0.257
0.272
0.275
0.301
0.290
0.279
0.278
0.317
0.348
0.348
1.056
0.317
0.285
12
19.95
ROIC%
12.44
11.67
11.66
14.07
12.56
11.88
11.80
14.72
12.96
13.66
26.91
12.96
12.50
9
28.28
Return on equity%
0.40
2.36
2.85
2.61
2.04
4.73
6.36
6.95
9.47
6.60
26.64
6.60
3.79
17
12.51
Return on assets%
29.09
28.06
28.30
31.17
31.89
31.34
33.69
32.41
33.96
33.84
11.28
33.69
31.61
47
1.04
EPS₹
1.01
0.98
1.14
1.30
1.51
1.44
1.50
1.62
1.77
2.09
1.08
6.65%
8.42%
—
8.76
EPS growth%
10.77
12.51
15.21
13.48
12.00
10.12
9.00
7.79
9.36
11.99
27.33
9.36
11.38
57
0.74
Bookvalue per sh₹
1.41
1.35
1.45
1.53
1.80
1.98
2.14
2.19
2.44
2.65
0.78
8.01%
6.65%
—
0.72
FCF per share₹
0.77
0.77
0.81
0.77
0.82
0.82
0.88
0.95
0.94
0.86
0.47
1.01%
0.05%
—
0.74
Dividend per sh₹
0.59
0.65
0.65
0.68
0.71
0.76
0.84
0.94
1.01
1.00
0.61
7.21%
6.65%
—
16.24
Div yield (avg)%
15.44
14.98
17.13
16.39
14.21
15.81
16.33
17.65
17.62
15.48
7.88
16.33
16.07
26
6.41
Payout ratio%
2.10
2.31
0.40
2.29
2.96
5.28
4.65
2.58
3.96
6.82
23.90
4.65
2.77
63
3.534
Shares (diluted)M
2.792
2.668
2.903
3.067
3.052
3.111
3.002
2.806
2.538
2.250
3.476
(5.91%)
(2.82%)
88
3.02
Buyback yield%
27.12
29.85
29.96
29.29
29.95
29.74
30.64
29.58
31.26
32.73
8.52
30.64
29.90
87
1.410
D/E ratiox
0.629
0.675
0.671
0.743
0.660
0.665
0.594
0.530
0.590
0.534
0.393
0.590
0.645
50
2.669
Enterprise value₹M
12.47
12.23
12.69
15.12
14.74
15.46
15.90
18.33
17.67
18.97
5.716
5.19%
6.08%
26
7.965
LT debt₹M
2.428
2.346
2.575
2.734
2.910
3.186
3.289
3.581
4.107
4.131
5.999
7.26%
6.29%
31
Revenue
₹13.04M
6.67%
1.00×
Cost of revenue
₹8.097M
6.94%
1.03×
Operating expenses
₹2.754M
6.20%
0.96×
Cash and investments
18.97%
Goodwill & intangibles
18.84%
Spread over hurdle
18.62%